83 St Moritz Dr Pine Mountain, Georgia, 31822
3 bed • 2 bath • 9 guests
Est. $669/mo
Inquire about this property
Contact Chris
Airbnb Investor Score
-$2,816
Annual Profit
4.7%
Cap Rate
-6.9%
Cash on Cash
$23,303
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $229/night at 37% occupancy.Projected nightly rate is $220/night at 29% occupancy.
Top 44% of comparables
Top 48% 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.
$26,565
Avg annual revenue
29%
Avg occupancy rate
$220
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$25k
$40k
$60k
Sign up to see the data on 40 all comparables
-$2,817
Profit
Revenue
$23,303
Operating Expenses
$16,709
Operating Income
$6,593
Mortgage & Taxes
$9,410
Profit (Cash Flow)
-$2,817
$40,585
Cash Investment
Down Payment
$27,900
Renos & Furnishing
$8,500
Closing Costs
$4,185
Total
$40,585
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.94%
Cap Rate
4.72%
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
$6,621
Deductible property tax
$1,381
Your total deduction
$17,810
Your adjusted annual income
$150,000 - $17,810 = $132,190
Taxes on $132,190 (30%)
$39,657
Your old tax bill
$45,000
Your new tax bill
$39,657
Estimated tax savings
$5,343
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:
0.25 sqft
Year built:
1973
Size:
1,404 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.25 sqft
- Building area: 1,404 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Ceiling Fan(s), Central Air, Electric, Window Unit(s)
- View: Lake
- Parking: Parking Pad
- Amenities: Disposal, Dryer, Electric Water Heater, Microwave, Oven/Range (Combo), Refrigerator, Stainless Steel Appliance(s), Washer
- Price per square foot: $99
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 055A002
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $130,169
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- High School: Harris County High School with 7/10 star rating