326 Big Bear Wy Pigeon Forge, Tennessee
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $0/mo
$50,320
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $247
- Occupancy
- 56%
$15k
$30k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$24,814
Profit
Revenue
$50,320
Operating Expenses
$25,505
Operating Income
$24,815
Mortgage & Taxes
$0
Profit (Cash Flow)
$24,814
$13,825
Cash Investment
Down Payment
$1
Renos & Furnishing
$13,824
Closing Costs
$0
Total
$13,825
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
179.48%
Cap Rate
496,296%
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
$0
Deductible property tax
$0
Estimated gross deduction
$4,149
Your income tax rate
Estimated tax savings
$1,245
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...