1695 Misty Holw Wy Gatlinburg, Tennessee
1 bed • 1 bath • 4 guests
Purchase Price
Est. $2,110/mo
$52,033
Annual Revenue
Median of 25 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $247
- Occupancy
- 58%
$20k
$35k
$55k
$80k
Seasonality
Break-even
$5,165/mo
Avg profit / month
-$829/mo
Best profit month
Oct $2,092
-$9,946
Profit
Revenue
$52,033
Operating Expenses
$25,908
Operating Income
$26,125
Mortgage & Taxes
$36,071
Profit (Cash Flow)
-$9,946
$138,376
Cash Investment
Down Payment
$118,750
Renos & Furnishing
$5,376
Closing Costs
$14,250
Total
$138,376
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-7.18%
Cap Rate
5.5%
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
$28,282
Deductible property tax
$4,703
Estimated gross deduction
$140,316
Your income tax rate
Estimated tax savings
$42,095
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.