1712 Quail Hollow Way Sevierville, Tennessee
1 bed • 1.5 bath • 3 guests
Purchase Price
Est. $1,644/mo
$62,592
Annual Revenue
Median of 8 selected comps
- Avg Daily Rate
- $282
- Occupancy
- 61%
$15k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$9,244
Profit
Revenue
$62,592
Operating Expenses
$28,389
Operating Income
$34,203
Mortgage & Taxes
$24,959
Profit (Cash Flow)
$9,244
$94,700
Cash Investment
Down Payment
$74,000
Renos & Furnishing
$9,600
Closing Costs
$11,100
Total
$94,700
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.76%
Cap Rate
9.24%
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
$17,561
Deductible property tax
$3,663
Estimated gross deduction
$106,452
Your income tax rate
Estimated tax savings
$31,936
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...