876 Bolton Pl NW Atlanta, Georgia
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $936/mo
$210,800
Zestimate
$45,531
Annual Revenue
Median of 25 comps selected by oseillc, creator of this analysis.
- Avg Daily Rate
- $305
- Occupancy
- 41%
$10k
$30k
$55k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,931
Profit
Revenue
$45,531
Operating Expenses
$24,380
Operating Income
$21,151
Mortgage & Taxes
$14,220
Profit (Cash Flow)
$6,931
$57,244
Cash Investment
Down Payment
$42,160
Renos & Furnishing
$8,760
Closing Costs
$6,324
Total
$57,244
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.1%
Cap Rate
10.03%
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
$10,005
Deductible property tax
$2,087
Estimated gross deduction
$61,636
Your income tax rate
Estimated tax savings
$18,491
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...