1504 Bears Den Way Sevierville, Tennessee
6 bed • 5 bath • 18 guests
Purchase Price
Est. $4,003/mo
$144,772
Annual Revenue
Median of 25 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $873
- Occupancy
- 45%
$30k
$120k
$210k
$310k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$36,285
Profit
Revenue
$144,772
Operating Expenses
$47,701
Operating Income
$97,071
Mortgage & Taxes
$60,785
Profit (Cash Flow)
$36,285
$228,221
Cash Investment
Down Payment
$180,220
Renos & Furnishing
$20,968
Closing Costs
$27,033
Total
$228,221
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.89%
Cap Rate
10.77%
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
$42,767
Deductible property tax
$8,921
Estimated gross deduction
$258,531
Your income tax rate
Estimated tax savings
$77,559
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.