999 Laurel Ridge Dr Blue Ridge, Georgia
3 bed • 2 bath • 9 guests
Purchase Price
Est. $2,901/mo
$44,312
Annual Revenue
Median of 25 comps selected by J, creator of this analysis.
- Avg Daily Rate
- $276
- Occupancy
- 44%
$10k
$40k
$75k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$23,838
Profit
Revenue
$44,312
Operating Expenses
$24,093
Operating Income
$20,219
Mortgage & Taxes
$44,057
Profit (Cash Flow)
-$23,838
$162,423
Cash Investment
Down Payment
$130,621
Renos & Furnishing
$12,208
Closing Costs
$19,593
Total
$162,423
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.67%
Cap Rate
3.09%
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
$30,997
Deductible property tax
$6,466
Estimated gross deduction
$186,483
Your income tax rate
Estimated tax savings
$55,945
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...