1266 Bear Cub Way Gatlinburg, Tennessee
3 bed • 3.5 bath • 9 guests
Purchase Price
Est. $3,332/mo
$94,573
Annual Revenue
Manual override
- Avg Daily Rate
- $480
- Occupancy
- 54%
$10k
$40k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,593
Profit
Revenue
$94,573
Operating Expenses
$40,476
Operating Income
$54,097
Mortgage & Taxes
$52,504
Profit (Cash Flow)
$1,593
$204,902
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$32,402
Closing Costs
$22,500
Total
$204,902
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.77%
Cap Rate
7.21%
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
$43,868
Deductible property tax
$2,775
Estimated gross deduction
$223,287
Your income tax rate
Estimated tax savings
$66,986
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.