1115 Rocky Top Ridge Way Sevierville, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,128/mo
$41,208
Annual Revenue
Median of 25 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $254
- Occupancy
- 45%
$10k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,468
Profit
Revenue
$41,208
Operating Expenses
$23,364
Operating Income
$17,844
Mortgage & Taxes
$32,312
Profit (Cash Flow)
-$14,468
$118,906
Cash Investment
Down Payment
$95,800
Renos & Furnishing
$8,736
Closing Costs
$14,370
Total
$118,906
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.16%
Cap Rate
3.72%
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
$22,734
Deductible property tax
$4,742
Estimated gross deduction
$136,705
Your income tax rate
Estimated tax savings
$41,011
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...