861 Little Rock Creek Rd Cherry Log, Georgia
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,643/mo
$51,084
Annual Revenue
Median of 24 selected comps
- Avg Daily Rate
- $268
- Occupancy
- 52%
$15k
$50k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$447
Profit
Revenue
$51,084
Operating Expenses
$25,685
Operating Income
$25,399
Mortgage & Taxes
$24,952
Profit (Cash Flow)
$447
$94,677
Cash Investment
Down Payment
$73,980
Renos & Furnishing
$9,600
Closing Costs
$11,097
Total
$94,677
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.47%
Cap Rate
6.86%
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
$17,556
Deductible property tax
$3,662
Estimated gross deduction
$106,424
Your income tax rate
Estimated tax savings
$31,927
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...