1932 Bales Way Sevierville, Tennessee
3 bed • 5 bath • 12 guests
Purchase Price
Est. $6,219/mo
$63,692
Annual Revenue
Median of 25 comps selected by Jeff, creator of this analysis.
- Avg Daily Rate
- $402
- Occupancy
- 43%
$15k
$45k
$75k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$59,395
Profit
Revenue
$63,692
Operating Expenses
$28,648
Operating Income
$35,044
Mortgage & Taxes
$94,440
Profit (Cash Flow)
-$59,395
$355,872
Cash Investment
Down Payment
$280,000
Renos & Furnishing
$33,872
Closing Costs
$42,000
Total
$355,872
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-16.69%
Cap Rate
2.5%
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
$66,445
Deductible property tax
$13,860
Estimated gross deduction
$402,057
Your income tax rate
Estimated tax savings
$120,617
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...