1654 Veterans Blvd #7 Sevierville, TN
4 bed • 3 bath • 10 guests
Purchase Price
Est. $2,998/mo
$115,000
Annual Revenue
Manual override
- Avg Daily Rate
- $636
- Occupancy
- 50%
$10k
$60k
$110k
$165k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,281
Profit
Revenue
$115,000
Operating Expenses
$47,460
Operating Income
$67,540
Mortgage & Taxes
$48,259
Profit (Cash Flow)
$19,281
$186,227
Cash Investment
Down Payment
$134,980
Renos & Furnishing
$31,000
Closing Costs
$20,247
Total
$186,227
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.35%
Cap Rate
10%
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
$39,475
Deductible property tax
$3,509
Estimated gross deduction
$202,493
Your income tax rate
Estimated tax savings
$60,748
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...