3004 Crestview Ct Sevierville, Tennessee
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $4,553/mo
$88,140
Annual Revenue
Median of 6 comps selected by Tim, creator of this analysis.
- Avg Daily Rate
- $460
- Occupancy
- 53%
$35k
$70k
$110k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$35,098
Profit
Revenue
$88,140
Operating Expenses
$33,793
Operating Income
$54,347
Mortgage & Taxes
$89,445
Profit (Cash Flow)
-$35,098
$164,510
Cash Investment
Down Payment
$102,500
Renos & Furnishing
$31,260
Closing Costs
$30,750
Total
$164,510
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-21.33%
Cap Rate
5.3%
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
$59,350
Deductible property tax
$10,250
Estimated gross deduction
$307,106
Your income tax rate
Estimated tax savings
$92,132
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.