3024 Antler Trail Marietta, Georgia, 30066-4112
4 bed • 3 bath • 9 guests
Est. $2,048/mo
Inquire about this property
Contact Agent
$450,900
Zestimate
$68,929
Annual Revenue
BNBCalc predicts this property will get $355 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$68,042
Avg annual revenue
53%
Avg occupancy rate
$355
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$65k
$100k
$135k
Sign up to see the data on 10 all comparables
$0
Profit
Revenue
$68,929
Operating Expenses
$22,641
Operating Income
$46,288
Mortgage & Taxes
$28,804
Profit (Cash Flow)
$0
$108,960
Cash Investment
Down Payment
$85,400
Renos & Furnishing
$10,750
Closing Costs
$12,810
Total
$108,960
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0%
Cap Rate
10.84%
STR Tax Calculator (USA)
Your current annual income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$20,266
Deductible property tax
$4,227
Your total deduction
$34,958
Your adjusted annual income
$150,000 - $34,958 = $115,042
Taxes on $115,042 (30%)
$34,512
Your old tax bill
$45,000
Your new tax bill
$34,512
Estimated tax savings
$10,488
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
10,000 sqft
Year built:
1974
Size:
3,632 sqft
Type:
SFR
Parking:
2
Heating:
HEAT PUMP
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,000 sqft
- Building area: 3,632 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 16048700110
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $128,368
- County Est. Land Value: $55,000
- Assessed Land Value: $22,000
- County Est. Structure Value: $265,920
Market Estimate: $399,402
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/24/23 | $0 | 0% | Elizabeth Treadwell |
| 08/11/23 | $438,000 | 80% | Steven Christopher Dilauro, Gabriela Dilauro |
| 04/05/19 | $311,000 | 80% | Elizabeth Treadwell |
| 05/30/17 | $295,000 | 61% | Bryan D Kinney, Laura J Kinney |
| 12/06/16 | $125,000 | 0% | Orbital Holdings |
Ownership
- Name: Elizabeth Treadwell
- Owner Occupied: No
- Owner Mailing Address:
- Years Owned: 8
- Home Equity: $44,800
- Mortgage Balance Remaining: $350,400
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Addison Elementary School with 7/10 star rating
- Middle School: Daniell Middle School with 7/10 star rating
- High School: Sprayberry High School with 6/10 star rating