1009 Ravens Ford Way Sevierville, Tennessee
4 bed • 4 bath • 12 guests
Purchase Price
Est. $2,656/mo
$597,800
Zestimate
$165,773
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $776
- Occupancy
- 59%
$20k
$75k
$135k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$72,811
Profit
Revenue
$165,773
Operating Expenses
$52,637
Operating Income
$113,136
Mortgage & Taxes
$40,326
Profit (Cash Flow)
$72,811
$158,894
Cash Investment
Down Payment
$119,560
Renos & Furnishing
$21,400
Closing Costs
$17,934
Total
$158,894
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
45.82%
Cap Rate
18.92%
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
$28,372
Deductible property tax
$5,918
Estimated gross deduction
$173,759
Your income tax rate
Estimated tax savings
$52,128
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...