94 Wild Turkey Ct Monticello, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,923/mo
$432,800
Zestimate
$43,353
Annual Revenue
Median of 20 comps selected by Chilli, creator of this analysis.
- Avg Daily Rate
- $307
- Occupancy
- 39%
$0k
$30k
$60k
$90k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,710
Profit
Revenue
$43,353
Operating Expenses
$23,868
Operating Income
$19,485
Mortgage & Taxes
$29,195
Profit (Cash Flow)
-$9,710
$123,368
Cash Investment
Down Payment
$86,560
Renos & Furnishing
$23,824
Closing Costs
$12,984
Total
$123,368
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.87%
Cap Rate
4.5%
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
$20,541
Deductible property tax
$4,285
Estimated gross deduction
$128,299
Your income tax rate
Estimated tax savings
$38,490
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...