1713 Bear View Rd Sevierville, Tennessee
3 bed • 3.5 bath • 9 guests
Purchase Price
Est. $3,287/mo
$70,863
Annual Revenue
Median of 7 comps selected by Bill, creator of this analysis.
- Avg Daily Rate
- $372
- Occupancy
- 52%
$15k
$65k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,381
Profit
Revenue
$70,863
Operating Expenses
$30,333
Operating Income
$40,530
Mortgage & Taxes
$49,911
Profit (Cash Flow)
-$9,381
$187,857
Cash Investment
Down Payment
$147,980
Renos & Furnishing
$17,680
Closing Costs
$22,197
Total
$187,857
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.99%
Cap Rate
5.47%
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
$35,116
Deductible property tax
$7,325
Estimated gross deduction
$212,421
Your income tax rate
Estimated tax savings
$63,726
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...