3201 Bear Country Wy Sevierville, Tennessee
3 bed • 3 bath • 9 guests
Purchase Price
Est. $2,308/mo
$72,658
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $430
- Occupancy
- 46%
$10k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,853
Profit
Revenue
$72,658
Operating Expenses
$30,755
Operating Income
$41,903
Mortgage & Taxes
$35,051
Profit (Cash Flow)
$6,853
$134,148
Cash Investment
Down Payment
$103,920
Renos & Furnishing
$14,640
Closing Costs
$15,588
Total
$134,148
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.1%
Cap Rate
8.06%
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
$24,661
Deductible property tax
$5,144
Estimated gross deduction
$149,841
Your income tax rate
Estimated tax savings
$44,952
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...