1125 Lower Alpine Way Gatlinburg, TN
4 bed • 3 bath • 10 guests
Purchase Price
Est. $2,643/mo
$103,100
Annual Revenue
Manual override
- Avg Daily Rate
- $672
- Occupancy
- 42%
$5k
$65k
$120k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,527
Profit
Revenue
$103,100
Operating Expenses
$42,444
Operating Income
$60,656
Mortgage & Taxes
$42,129
Profit (Cash Flow)
$18,527
$186,850
Cash Investment
Down Payment
$119,000
Renos & Furnishing
$50,000
Closing Costs
$17,850
Total
$186,850
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.91%
Cap Rate
10.19%
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
$34,802
Deductible property tax
$2,678
Estimated gross deduction
$184,905
Your income tax rate
Estimated tax savings
$55,472
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...