2951 Patty View Way Sevierville, Tennessee
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,554/mo
$75,579
Annual Revenue
Median of 25 comps selected by Shane, creator of this analysis.
- Avg Daily Rate
- $374
- Occupancy
- 55%
$10k
$60k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,431
Profit
Revenue
$75,579
Operating Expenses
$39,088
Operating Income
$36,491
Mortgage & Taxes
$38,921
Profit (Cash Flow)
-$2,431
$148,674
Cash Investment
Down Payment
$115,000
Renos & Furnishing
$21,024
Closing Costs
$12,650
Total
$148,674
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.63%
Cap Rate
6.34%
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
$33,055
Deductible property tax
$1,265
Estimated gross deduction
$168,602
Your income tax rate
Estimated tax savings
$50,580
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...