2016 Oakmont Dr Sevierville, Tennessee
5 bed • 5 bath • 18 guests
Purchase Price
Est. $3,317/mo
$746,700
Zestimate
$72,649
Annual Revenue
Median of 16 selected comps
- Avg Daily Rate
- $596
- Occupancy
- 33%
$10k
$35k
$60k
$90k
Sign up to see the data on 31 all comparables
Seasonality
Sign up to view the full seasonality chart
-$22,132
Profit
Revenue
$72,649
Operating Expenses
$30,753
Operating Income
$41,896
Mortgage & Taxes
$64,028
Profit (Cash Flow)
-$22,132
$27,648
Cash Investment
Renos & Furnishing
$27,648
Total
$27,648
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-44.22%
Cap Rate
5.61%
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
$48,040
Deductible property tax
$7,392
Estimated gross deduction
$229,915
Your income tax rate
Estimated tax savings
$68,974
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...