2008 Mindy Jo Way Sevierville, TN
2 bed • 2 bath • 8 guests
Purchase Price
Est. $2,971/mo
$105,000
Annual Revenue
Manual override
- Avg Daily Rate
- $719
- Occupancy
- 40%
$15k
$35k
$55k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$19,541
Profit
Revenue
$105,000
Operating Expenses
$38,376
Operating Income
$66,624
Mortgage & Taxes
$47,083
Profit (Cash Flow)
$19,541
$174,813
Cash Investment
Down Payment
$133,750
Renos & Furnishing
$21,000
Closing Costs
$20,063
Total
$174,813
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
11.17%
Cap Rate
9.96%
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
$39,116
Deductible property tax
$2,742
Estimated gross deduction
$196,997
Your income tax rate
Estimated tax savings
$59,099
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...