260 Roaring Fork Rd Gatlinburg, Tennessee
2 bed • 2 bath • 5 guests
Purchase Price
Est. $1,000/mo
$43,716
Annual Revenue
Manual override
- Avg Daily Rate
- $214
- Occupancy
- 56%
$5k
$40k
$70k
$105k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$4,585
Profit
Revenue
$43,716
Operating Expenses
$23,953
Operating Income
$19,763
Mortgage & Taxes
$15,178
Profit (Cash Flow)
$4,585
$60,262
Cash Investment
Down Payment
$45,000
Renos & Furnishing
$8,512
Closing Costs
$6,750
Total
$60,262
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.6%
Cap Rate
8.78%
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
$10,679
Deductible property tax
$2,228
Estimated gross deduction
$65,537
Your income tax rate
Estimated tax savings
$19,661
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.