1104 Anastasia Way Gatlinburg, Tennessee
3 bed • 3.5 bath • 10 guests
Purchase Price
Est. $2,528/mo
$59,708
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $407
- Occupancy
- 40%
$10k
$45k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,386
Profit
Revenue
$59,708
Operating Expenses
$27,711
Operating Income
$31,997
Mortgage & Taxes
$38,383
Profit (Cash Flow)
-$6,386
$152,262
Cash Investment
Down Payment
$113,800
Renos & Furnishing
$21,392
Closing Costs
$17,070
Total
$152,262
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.19%
Cap Rate
5.62%
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
$27,005
Deductible property tax
$5,633
Estimated gross deduction
$165,695
Your income tax rate
Estimated tax savings
$49,709
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...