2004 Kerr Rd Sevierville, Tennessee
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,999/mo
$65,839
Annual Revenue
Median of 3 comps selected by Shane, creator of this analysis.
- Avg Daily Rate
- $578
- Occupancy
- 31%
$10k
$40k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,472
Profit
Revenue
$65,839
Operating Expenses
$32,727
Operating Income
$33,112
Mortgage & Taxes
$30,640
Profit (Cash Flow)
$2,472
$116,396
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$16,496
Closing Costs
$9,900
Total
$116,396
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
2.12%
Cap Rate
7.35%
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
$25,869
Deductible property tax
$1,170
Estimated gross deduction
$132,142
Your income tax rate
Estimated tax savings
$39,643
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...