$27,401
Annual Revenue
BNBCalc predicts this property will get $121 per night with 62% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.
Top 45% of comparables
Top 45% of comparables
Seasonality
Sign up to view the full seasonality chart
$7,514
Profit
Revenue
$27,401
Operating Expenses
$17,242
Operating Income
$10,159
Mortgage & Taxes
$2,644
Profit (Cash Flow)
$7,514
$15,516
Cash Investment
Down Payment
$7,840
Renos & Furnishing
$6,500
Closing Costs
$1,176
Total
$15,516
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
48.42%
Cap Rate
25.91%
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
$1,860
Deductible property tax
$388
Your total deduction
-$2,978
Your adjusted annual income
$150,000 - -$2,978 = $152,978
Taxes on $152,978 (30%)
$45,893
Your old tax bill
$45,000
Your new tax bill
$45,893
Estimated tax savings
-$893
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:
1,075,496 sqft
Year built:
1973
Size:
300,170 sqft
Type:
MFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Garden Apt, Court Apt (5+ Units)
- Stories: 1
- Lot size: 1,075,496 sqft
- Building area: 300,170 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RG3
- Land Use: COMMERCIAL
- Parcel Number: 14F0012 LL0283
- Flood Zone: Yes, Zone
Tax Info
- Year Assessed: 2022
- Assessed Value: $3,805,600
- County Est. Land Value: $3,257,400
- Assessed Land Value: $1,302,960
- County Est. Structure Value: $6,256,600
Market Estimate: $30,368,687
Ownership
- Name: Wildwood Park Towne Houses Inc
- Owner Occupied: No
- Owner Mailing Address: Po Box 20099, Saint Simons Island, Ga 31522
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No