2395 Alpine Village Way Pigeon Forge, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $3,105/mo
$108,431
Annual Revenue
Manual override
- Avg Daily Rate
- $487
- Occupancy
- 61%
$10k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,378
Profit
Revenue
$108,431
Operating Expenses
$38,700
Operating Income
$69,731
Mortgage & Taxes
$49,353
Profit (Cash Flow)
$20,378
$187,426
Cash Investment
Down Payment
$139,800
Renos & Furnishing
$26,656
Closing Costs
$20,970
Total
$187,426
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.87%
Cap Rate
9.97%
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
$40,885
Deductible property tax
$3,006
Estimated gross deduction
$207,460
Your income tax rate
Estimated tax savings
$62,238
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...