1960 Oakmont Dr Sevierville, Tennessee
1 bed • 1 bath • 3 guests
Purchase Price
Est. $1,594/mo
$16,764
Annual Revenue
Median of 25 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $134
- Occupancy
- 34%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$25,066
Profit
Revenue
$16,764
Operating Expenses
$17,620
Operating Income
-$856
Mortgage & Taxes
$24,210
Profit (Cash Flow)
-$25,066
$90,227
Cash Investment
Down Payment
$71,780
Renos & Furnishing
$7,680
Closing Costs
$10,767
Total
$90,227
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-27.78%
Cap Rate
-0.23%
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
$17,034
Deductible property tax
$3,553
Estimated gross deduction
$102,769
Your income tax rate
Estimated tax savings
$30,831
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...