2818 Seth Rd Pigeon Forge, Tennessee
9 bed • 9 bath • 27 guests
Purchase Price
$177,329
Annual Revenue
Median of 25 comps selected by Jayz, creator of this analysis.
- Avg Daily Rate
- $1,231
- Occupancy
- 39%
$40k
$160k
$275k
$405k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$56,841
Profit
Revenue
$177,329
Operating Expenses
$55,352
Operating Income
$121,977
Mortgage & Taxes
$65,135
Profit (Cash Flow)
$56,841
$247,813
Cash Investment
Down Payment
$193,117
Renos & Furnishing
$25,728
Closing Costs
$28,968
Total
$247,813
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
22.93%
Cap Rate
12.63%
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
$45,828
Deductible property tax
$9,559
Estimated gross deduction
$278,010
Your income tax rate
Estimated tax savings
$83,403
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...