2453 Lower Rinehart Rd Dandridge, Tennessee
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,732/mo
$39,179
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $251
- Occupancy
- 43%
$5k
$40k
$75k
$115k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,650
Profit
Revenue
$39,179
Operating Expenses
$22,887
Operating Income
$16,292
Mortgage & Taxes
$11,642
Profit (Cash Flow)
$4,650
$314,754
Cash Investment
Down Payment
$292,425
Renos & Furnishing
$10,632
Closing Costs
$11,697
Total
$314,754
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.47%
Cap Rate
4.17%
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
$6,760
Deductible property tax
$3,860
Estimated gross deduction
$100,587
Your income tax rate
Estimated tax savings
$30,176
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...