77 Old Covered Bridge Rd Cherry Log, Georgia
4 bed • 3 bath • 12 guests
Purchase Price
Est. $3,532/mo
$71,523
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $543
- Occupancy
- 36%
$15k
$60k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,590
Profit
Revenue
$71,523
Operating Expenses
$30,488
Operating Income
$41,035
Mortgage & Taxes
$53,625
Profit (Cash Flow)
-$12,590
$209,559
Cash Investment
Down Payment
$158,990
Renos & Furnishing
$26,720
Closing Costs
$23,849
Total
$209,559
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6%
Cap Rate
5.16%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$37,729
Deductible property tax
$7,870
Estimated gross deduction
$230,542
Your income tax rate
Estimated tax savings
$69,163
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...