2287 Wingspan Dr Sevierville, Tennessee
4 bed • 4 bath • 12 guests
Purchase Price
Est. $2,406/mo
$541,600
Zestimate
$95,568
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $477
- Occupancy
- 55%
$25k
$70k
$110k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$22,895
Profit
Revenue
$95,568
Operating Expenses
$36,138
Operating Income
$59,430
Mortgage & Taxes
$36,535
Profit (Cash Flow)
$22,895
$147,416
Cash Investment
Down Payment
$108,320
Renos & Furnishing
$22,848
Closing Costs
$16,248
Total
$147,416
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
15.53%
Cap Rate
10.97%
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
$25,705
Deductible property tax
$5,362
Estimated gross deduction
$158,462
Your income tax rate
Estimated tax savings
$47,539
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...