2062 Bird Ridge Rd Sevierville, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,221/mo
$61,159
Annual Revenue
Manual override
- Avg Daily Rate
- $264
- Occupancy
- 63%
$10k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,631
Profit
Revenue
$61,159
Operating Expenses
$30,805
Operating Income
$30,354
Mortgage & Taxes
$28,724
Profit (Cash Flow)
$1,631
$255,752
Cash Investment
Down Payment
$230,000
Renos & Furnishing
$10,752
Closing Costs
$15,000
Total
$255,752
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.63%
Cap Rate
6.07%
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
$21,435
Deductible property tax
$4,950
Estimated gross deduction
$140,893
Your income tax rate
Estimated tax savings
$42,268
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...