3222 Laurel Cv Trl Sevierville, Tennessee
5 bed • 4 bath • 12 guests
Purchase Price
Est. $9,773/mo
$141,368
Annual Revenue
Median of 25 comps selected by Brian, creator of this analysis.
- Avg Daily Rate
- $883
- Occupancy
- 44%
$20k
$125k
$235k
$350k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$30,196
Profit
Revenue
$141,368
Operating Expenses
$46,901
Operating Income
$94,467
Mortgage & Taxes
$124,663
Profit (Cash Flow)
-$30,196
$756,208
Cash Investment
Down Payment
$770,000
Renos & Furnishing
$42,208
Closing Costs
-$56,000
Total
$756,208
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.99%
Cap Rate
4.29%
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
$84,837
Deductible property tax
$21,780
Estimated gross deduction
$608,920
Your income tax rate
Estimated tax savings
$182,676
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.