1833 Pinestand Rdg Wy Sevierville, Tennessee
4 bed • 4 bath • 12 guests
Purchase Price
Est. $6,664/mo
$1,034,300
Zestimate
$133,422
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $683
- Occupancy
- 54%
$25k
$100k
$170k
$250k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,797
Profit
Revenue
$133,422
Operating Expenses
$45,034
Operating Income
$88,388
Mortgage & Taxes
$101,185
Profit (Cash Flow)
-$12,797
$366,648
Cash Investment
Down Payment
$300,000
Renos & Furnishing
$21,648
Closing Costs
$45,000
Total
$366,648
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.49%
Cap Rate
5.89%
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
$71,192
Deductible property tax
$14,850
Estimated gross deduction
$426,382
Your income tax rate
Estimated tax savings
$127,915
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...