139 Branam Hollow Ln Gatlinburg, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $1,585/mo
$55,121
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $288
- Occupancy
- 52%
$10k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,424
Profit
Revenue
$55,121
Operating Expenses
$26,633
Operating Income
$28,488
Mortgage & Taxes
$24,064
Profit (Cash Flow)
$4,424
$90,047
Cash Investment
Down Payment
$71,346
Renos & Furnishing
$8,000
Closing Costs
$10,702
Total
$90,047
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.91%
Cap Rate
7.98%
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
$16,931
Deductible property tax
$3,532
Estimated gross deduction
$102,257
Your income tax rate
Estimated tax savings
$30,677
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...