2246 Whites Creek Pike Nashville, Tennessee
4 bed • 5 bath • 12 guests
Purchase Price
Est. $2,661/mo
$80,615
Annual Revenue
Median of 25 comps selected by Jon R., creator of this analysis.
- Avg Daily Rate
- $574
- Occupancy
- 38%
$10k
$70k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,584
Profit
Revenue
$80,615
Operating Expenses
$32,625
Operating Income
$47,990
Mortgage & Taxes
$40,407
Profit (Cash Flow)
$7,584
$157,746
Cash Investment
Down Payment
$119,800
Renos & Furnishing
$19,976
Closing Costs
$17,970
Total
$157,746
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.8%
Cap Rate
8.01%
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
$28,429
Deductible property tax
$5,930
Estimated gross deduction
$173,668
Your income tax rate
Estimated tax savings
$52,100
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...