150 Limestone Ln New Tazewell, Tennessee
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $2,374/mo
$44,603
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $384
- Occupancy
- 32%
$0k
$30k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,612
Profit
Revenue
$44,603
Operating Expenses
$24,162
Operating Income
$20,441
Mortgage & Taxes
$36,053
Profit (Cash Flow)
-$15,612
$137,326
Cash Investment
Down Payment
$106,892
Renos & Furnishing
$14,400
Closing Costs
$16,034
Total
$137,326
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-11.36%
Cap Rate
3.82%
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
$25,366
Deductible property tax
$5,291
Estimated gross deduction
$153,929
Your income tax rate
Estimated tax savings
$46,179
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...