3045 Legacy Vista Dr Sevierville, Tennessee
1 bed • 2 bath • 6 guests
Purchase Price
Est. $2,883/mo
$62,732
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $295
- Occupancy
- 58%
$10k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$9,470
Profit
Revenue
$62,732
Operating Expenses
$28,422
Operating Income
$34,310
Mortgage & Taxes
$43,779
Profit (Cash Flow)
-$9,470
$160,502
Cash Investment
Down Payment
$129,800
Renos & Furnishing
$11,232
Closing Costs
$19,470
Total
$160,502
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.89%
Cap Rate
5.28%
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
$30,802
Deductible property tax
$6,425
Estimated gross deduction
$185,041
Your income tax rate
Estimated tax savings
$55,512
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...