2749 Owls Cove Way Sevierville, Tennessee
3 bed • 3.5 bath • 9 guests
Purchase Price
Est. $5,997/mo
$95,877
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $559
- Occupancy
- 47%
$15k
$70k
$125k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$31,401
Profit
Revenue
$95,877
Operating Expenses
$36,211
Operating Income
$59,666
Mortgage & Taxes
$91,067
Profit (Cash Flow)
-$31,401
$346,028
Cash Investment
Down Payment
$270,000
Renos & Furnishing
$35,528
Closing Costs
$40,500
Total
$346,028
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-9.07%
Cap Rate
4.41%
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
$64,072
Deductible property tax
$13,365
Estimated gross deduction
$388,557
Your income tax rate
Estimated tax savings
$116,567
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...