846 Wimbledon Dr Augusta, Georgia
3 bed • 2 bath • 7 guests
Purchase Price
Est. $777/mo
$41,267
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $275
- Occupancy
- 41%
$5k
$185k
$370k
$565k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,084
Profit
Revenue
$41,267
Operating Expenses
$23,378
Operating Income
$17,889
Mortgage & Taxes
$11,805
Profit (Cash Flow)
$6,084
$52,122
Cash Investment
Down Payment
$35,000
Renos & Furnishing
$11,872
Closing Costs
$5,250
Total
$52,122
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.67%
Cap Rate
10.22%
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
$8,306
Deductible property tax
$1,732
Estimated gross deduction
$52,548
Your income tax rate
Estimated tax savings
$15,765
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...