Blue Ridge / Ellijay short-term rental deals, page 4

Page 4 of 12. For medians, local rules and common questions, see the Blue Ridge / Ellijay market overview.

Est. land %Negative cash flow

1 / 10

469 Mountain High Dr

Mineral Bluff, GA

3 beds3 baths2,376 sqftListed 15d ago

Asking price

$624,900

Cash-on-cash

-12.9%

Monthly cash flow

-$2,221

Est. annual revenue

$38,908

Occupancy

41%

Year 1 ROE

-1.8%

Cap rate

2.2%

Year 1 tax shield

$40.8K

Explore income, expenses & financing

Negative cash flow

1 / 10

657 Campbell Camp Cir

Blue Ridge, GA

3 beds2.5 baths2,046 sqftListed 29d ago

Asking price

$899,000

Cash-on-cash

-14.5%

Monthly cash flow

-$3,385

Est. annual revenue

$45,430

Occupancy

39%

Year 1 ROE

-2.8%

Cap rate

1.9%

Year 1 tax shield

$79.8K

Explore income, expenses & financing

Negative cash flow

1 / 10

135 Rolling Hills Dr

Morganton, GA

5 beds3 baths3,724 sqftListed 28d ago

Asking price

$950,000

Cash-on-cash

-14.2%

Monthly cash flow

-$3,650

Est. annual revenue

$45,788

Occupancy

41%

Year 1 ROE

-2.9%

Cap rate

1.9%

Year 1 tax shield

$64K

Explore income, expenses & financing

Negative cash flow

1 / 9

196 Grayson Pt

Blue Ridge, GA

4 beds3.5 bathsListed 3d ago

Asking price

$660,000

Cash-on-cash

-8.7%

Monthly cash flow

-$1,381

Est. annual revenue

$54,509

Occupancy

51%

Year 1 ROE

3.9%

Cap rate

4.0%

Year 1 tax shield

$39.3K

Explore income, expenses & financing

Negative cash flow

1 / 10

30 Shepherds Ln

Morganton, GA

4 beds4 baths4,064 sqftListed 7d ago

Asking price

$735,000

Cash-on-cash

-13.5%

Monthly cash flow

-$2,721

Est. annual revenue

$42,264

Occupancy

45%

Year 1 ROE

-2.4%

Cap rate

2.0%

Year 1 tax shield

$45.6K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

207 Dogwood Dr

Epworth, GA

3 beds2 baths1,661 sqftListed 21d ago

Asking price

$475,000

Cash-on-cash

-1.5%

Monthly cash flow

-$194

Est. annual revenue

$54,135

Occupancy

46%

Year 1 ROE

9.6%

Cap rate

6.0%

Year 1 tax shield

$31.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

529 Newel Dr

Ellijay, GA

3 beds3 baths2,192 sqftListed 29d ago

Asking price

$375,000

Cash-on-cash

-6.5%

Monthly cash flow

-$698

Est. annual revenue

$36,701

Occupancy

48%

Year 1 ROE

4.2%

Cap rate

4.2%

Year 1 tax shield

$28.9K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

254 Leatherwood Mountain Rd

Ellijay, GA

4 beds3.5 baths2,912 sqftListed 7d ago

Asking price

$994,500

Cash-on-cash

-13.2%

Monthly cash flow

-$3,486

Est. annual revenue

$58,346

Occupancy

53%

Year 1 ROE

-1.7%

Cap rate

2.3%

Year 1 tax shield

$66.2K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

760 River Bend Ln

Blue Ridge, GA

6 beds4 baths3,681 sqftListed 4d ago

Asking price

$550,000

Cash-on-cash

-2.2%

Monthly cash flow

-$291

Est. annual revenue

$62,327

Occupancy

37%

Year 1 ROE

10.4%

Cap rate

5.8%

Year 1 tax shield

$42.2K

Explore income, expenses & financing

Low confidenceEst. land %Negative cash flow

1 / 10

357 Mystic Ln

Blue Ridge, GA

4 beds3 baths2,288 sqftListed 21d ago

Asking price

$485,000

Cash-on-cash

-4.9%

Monthly cash flow

-$694

Est. annual revenue

$47,795

Occupancy

48%

Year 1 ROE

5.5%

Cap rate

4.8%

Year 1 tax shield

$35.9K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

750 Lemmon Ln S Unit 200

Ellijay, GA

3 beds3 baths2,240 sqftListed 21d ago

Asking price

$415,000

Cash-on-cash

-6.5%

Monthly cash flow

-$793

Est. annual revenue

$40,644

Occupancy

43%

Year 1 ROE

3.9%

Cap rate

4.2%

Year 1 tax shield

$29.9K

Explore income, expenses & financing

Low confidenceEst. land %Negative cash flow

1 / 10

180 Red Plum Dr

Ellijay, GA

4 beds3 baths2,328 sqftListed 28d ago

Asking price

$599,000

Cash-on-cash

-7.0%

Monthly cash flow

-$1,144

Est. annual revenue

$52,464

Occupancy

45%

Year 1 ROE

4.1%

Cap rate

4.2%

Year 1 tax shield

$41.4K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

100 Ford Ln

Morganton, GA

4 beds4 baths3,426 sqftListed 34d ago

Asking price

$699,000

Cash-on-cash

-12.7%

Monthly cash flow

-$2,386

Est. annual revenue

$46,566

Occupancy

39%

Year 1 ROE

-1.4%

Cap rate

2.4%

Year 1 tax shield

$33.2K

Explore income, expenses & financing

Negative cash flow

1 / 10

388 Jones St Unit 18-25

Blue Ridge, GA

3 beds2 baths1,954 sqftListed 31d ago

Asking price

$998,900

Cash-on-cash

-14.5%

Monthly cash flow

-$3,745

Est. annual revenue

$48,531

Occupancy

49%

Year 1 ROE

-2.7%

Cap rate

2.0%

Year 1 tax shield

$9.9K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

208 Bullen Gap Rd

Blue Ridge, GA

2 beds2 baths1,320 sqftListed 33d ago

Asking price

$475,000

Cash-on-cash

-3.0%

Monthly cash flow

-$380

Est. annual revenue

$52,437

Occupancy

62%

Year 1 ROE

8.3%

Cap rate

5.5%

Year 1 tax shield

$18.1K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

21 Mountain View Trl Units 3 & 4

Cherry Log, GA

2 beds2 baths1,168 sqftListed 34d ago

Asking price

$465,000

Cash-on-cash

-9.8%

Monthly cash flow

-$1,231

Est. annual revenue

$38,334

Occupancy

46%

Year 1 ROE

1.5%

Cap rate

3.3%

Year 1 tax shield

$35.6K

Explore income, expenses & financing

Negative cash flow

1 / 10

40 Graham Ct

Ellijay, GA

4 beds3.5 baths3,524 sqftListed 7d ago

Asking price

$849,900

Cash-on-cash

-14.2%

Monthly cash flow

-$3,271

Est. annual revenue

$49,602

Occupancy

42%

Year 1 ROE

-3.0%

Cap rate

1.8%

Year 1 tax shield

$50.8K

Explore income, expenses & financing

Negative cash flow

1 / 10

75 Farley Ct

Ellijay, GA

3 beds2.5 baths2,440 sqftListed 6d ago

Asking price

$459,000

Cash-on-cash

-10.5%

Monthly cash flow

-$1,169

Est. annual revenue

$37,831

Occupancy

40%

Year 1 ROE

2.1%

Cap rate

3.4%

Year 1 tax shield

$34.9K

Explore income, expenses & financing

Est. land %Negative cash flow

1 / 10

362 Pine Cone Rd Unit 21

Blue Ridge, GA

4 beds3.5 baths3,022 sqftListed 25d ago

Asking price

$679,900

Cash-on-cash

-8.8%

Monthly cash flow

-$1,623

Est. annual revenue

$52,117

Occupancy

42%

Year 1 ROE

2.4%

Cap rate

3.6%

Year 1 tax shield

$50.9K

Explore income, expenses & financing

Low confidenceNegative cash flow

1 / 10

210 Cornett Dr

Ellijay, GA

5 beds3 baths2,600 sqftListed 13d ago

Asking price

$549,900

Cash-on-cash

-7.5%

Monthly cash flow

-$1,158

Est. annual revenue

$45,035

Occupancy

44%

Year 1 ROE

3.3%

Cap rate

3.9%

Year 1 tax shield

$44.6K

Explore income, expenses & financing

Low confidence

1 / 10

98 Ridgeview Rd

Morganton, GA

3 beds1 bathListed 22d ago

Asking price

$238,500

Cash-on-cash

7.9%

Monthly cash flow

$581

Est. annual revenue

$40,791

Occupancy

55%

Year 1 ROE

17.7%

Cap rate

9.4%

Year 1 tax shield

$15.6K

Explore income, expenses & financing

Low confidence

1 / 10

161 20th St

Ellijay, GA

2 beds1 bath550 sqftListed 15d ago

Asking price

$79,000

Cash-on-cash

25.6%

Monthly cash flow

$830

Est. annual revenue

$28,649

Occupancy

49%

Year 1 ROE

33.0%

Cap rate

19.1%

Year 1 tax shield

$10.9K

Explore income, expenses & financing

Negative cash flow

1 / 10

140 Black Oaks Rd

Cherry Log, GA

3 beds3 baths2,080 sqftListed 8d ago

Asking price

$729,000

Cash-on-cash

-7.3%

Monthly cash flow

-$1,402

Est. annual revenue

$61,496

Occupancy

61%

Year 1 ROE

4.3%

Cap rate

4.2%

Year 1 tax shield

$45.5K

Explore income, expenses & financing

Negative cash flow

1 / 10

362 Pine Cone Rd

Blue Ridge, GA

4 beds3.5 bathsListed 26d ago

Asking price

$679,900

Cash-on-cash

-9.1%

Monthly cash flow

-$1,663

Est. annual revenue

$52,117

Occupancy

42%

Year 1 ROE

2.2%

Cap rate

3.5%

Year 1 tax shield

$49.3K

Explore income, expenses & financing

Showing 73–96 of 273 deals