814 Seasons Pkwy Norcross, Georgia
1 bed • 1 bath • 1 guests
Purchase Price
Est. $422/mo
$20,321
Annual Revenue
Median of 17 comps selected by Frederico, creator of this analysis.
- Avg Daily Rate
- $129
- Occupancy
- 43%
$0k
$10k
$20k
$30k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,381
Profit
Revenue
$20,321
Operating Expenses
$13,990
Operating Income
$6,331
Mortgage & Taxes
$950
Profit (Cash Flow)
$5,381
$101,150
Cash Investment
Down Payment
$95,000
Renos & Furnishing
$4,250
Closing Costs
$1,900
Total
$101,150
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.32%
Cap Rate
6.66%
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
$0
Deductible property tax
$950
Estimated gross deduction
$29,410
Your income tax rate
Estimated tax savings
$8,823
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.