1647 Bear Valley Rd Sevierville, Tennessee
2 bed • 4 bath • 6 guests
Purchase Price
Est. $1,444/mo
$757,800
Zestimate
$61,306
Annual Revenue
Median of 25 comps selected by Mo, creator of this analysis.
- Avg Daily Rate
- $354
- Occupancy
- 47%
$15k
$60k
$105k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$16,499
Profit
Revenue
$61,306
Operating Expenses
$20,040
Operating Income
$41,266
Mortgage & Taxes
$24,767
Profit (Cash Flow)
$16,499
$111,300
Cash Investment
Down Payment
$65,000
Renos & Furnishing
$36,550
Closing Costs
$9,750
Total
$111,300
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
14.82%
Cap Rate
12.69%
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
$19,009
Deductible property tax
$3,217
Estimated gross deduction
$105,525
Your income tax rate
Estimated tax savings
$31,658
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...