76 Fish Trap Rd Blue Ridge, Georgia, 30513
3 bed • 3 bath • 9 guests
Est. $4,699/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$32,775
Annual Profit
3.4%
Cap Rate
-14.0%
Cash on Cash
$54,020
Annual Revenue
BNBCalc predicts this property will get $255 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 38% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$58,249
Avg annual revenue
58%
Avg occupancy rate
$255
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$145k
Sign up to see the data on 40 all comparables
-$32,776
Profit
Revenue
$54,020
Operating Expenses
$20,703
Operating Income
$33,317
Mortgage & Taxes
$66,093
Profit (Cash Flow)
-$32,776
$234,099
Cash Investment
Down Payment
$195,955
Renos & Furnishing
$8,750
Closing Costs
$29,393
Total
$234,099
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-14%
Cap Rate
3.4%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$46,501
Deductible property tax
$9,700
Your total deduction
$131,048
Your adjusted annual income
$150,000 - $131,048 = $18,952
Taxes on $18,952 (30%)
$5,686
Your old tax bill
$45,000
Your new tax bill
$5,686
Estimated tax savings
$39,314
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
1.58 sqft
Year built:
2004
Size:
1,872 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1.58 sqft
- Building area: 1,872 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air, Electric
- View: Mountain(s), Year Round, River
- Parking: Driveway, Gravel, Concrete
- Amenities: Refrigerator, Range, Microwave, Dishwasher, Washer, Dryer, Electric Water Heater
- Price per square foot: $523
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0050 091A1B
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $312,146
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: East Fannin Elementary School with 4/10 star rating
- Middle School: Fannin County Middle School with 6/10 star rating
- High School: Fannin County High School with 5/10 star rating