815 Bonneville Terrace NW Atlanta, Georgia
3 bed • 1 bath • 9 guests
Purchase Price
Est. $551/mo
$124,000
Zestimate
$32,605
Annual Revenue
Median of 25 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $197
- Occupancy
- 45%
$5k
$30k
$55k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,898
Profit
Revenue
$32,605
Operating Expenses
$21,342
Operating Income
$11,263
Mortgage & Taxes
$8,365
Profit (Cash Flow)
$2,898
$36,520
Cash Investment
Down Payment
$24,800
Renos & Furnishing
$8,000
Closing Costs
$3,720
Total
$36,520
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.93%
Cap Rate
9.08%
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
$5,885
Deductible property tax
$1,228
Estimated gross deduction
$37,111
Your income tax rate
Estimated tax savings
$11,133
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.