2214 Towering Hemlock Dr Sevierville, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,931/mo
$659,800
Zestimate
$78,870
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $364
- Occupancy
- 59%
$20k
$65k
$110k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,148
Profit
Revenue
$78,870
Operating Expenses
$32,214
Operating Income
$46,656
Mortgage & Taxes
$44,508
Profit (Cash Flow)
$2,148
$166,746
Cash Investment
Down Payment
$131,960
Renos & Furnishing
$14,992
Closing Costs
$19,794
Total
$166,746
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.28%
Cap Rate
7.07%
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
$31,315
Deductible property tax
$6,532
Estimated gross deduction
$189,192
Your income tax rate
Estimated tax savings
$56,758
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...