105 Glenwood Dr Clinton, Tennessee, 37716-4515
3 bed • 2 bath • 8 guests
Est. $1,379/mo

Inquire about this property
Contact Agent
$30,859
Annual Revenue
AirDNA projects $119/night at 71% occupancy ($30,859.46).
Top 101% of comparables
Top 101% of comparables
-$5,626
Profit
Revenue
$30,859
Operating Expenses
$17,092
Operating Income
$13,768
Mortgage & Taxes
$19,394
Profit (Cash Flow)
-$5,626
$74,625
Cash Investment
Down Payment
$57,500
Renos & Furnishing
$8,500
Closing Costs
$8,625
Total
$74,625
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.53%
Cap Rate
4.78%
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
$13,645
Deductible property tax
$2,846
Your total deduction
$69,261
Your adjusted annual income
$150,000 - $69,261 = $80,739
Taxes on $80,739 (30%)
$24,222
Your old tax bill
$45,000
Your new tax bill
$24,222
Estimated tax savings
$20,778