1020 Ski View Ln Sevierville, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,666/mo
$65,114
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $314
- Occupancy
- 57%
$10k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$10,836
Profit
Revenue
$65,114
Operating Expenses
$28,982
Operating Income
$36,132
Mortgage & Taxes
$25,296
Profit (Cash Flow)
$10,836
$96,778
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$10,528
Closing Costs
$11,250
Total
$96,778
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.19%
Cap Rate
9.63%
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
$17,798
Deductible property tax
$3,712
Estimated gross deduction
$108,130
Your income tax rate
Estimated tax savings
$32,439
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...