1161 Ski Mountain Rd Gatlinburg, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,999/mo
$38,955
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $215
- Occupancy
- 50%
$10k
$40k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,235
Profit
Revenue
$38,955
Operating Expenses
$22,834
Operating Income
$16,121
Mortgage & Taxes
$30,356
Profit (Cash Flow)
-$14,235
$111,564
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$8,064
Closing Costs
$13,500
Total
$111,564
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-12.75%
Cap Rate
3.58%
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
$21,357
Deductible property tax
$4,455
Estimated gross deduction
$128,386
Your income tax rate
Estimated tax savings
$38,516
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...