334 Amolee Ln Sevierville, Tennessee
3 bed • 3 bath • 9 guests
Purchase Price
Est. $1,799/mo
$69,102
Annual Revenue
Median of 8 comps selected by Shane, creator of this analysis.
- Avg Daily Rate
- $396
- Occupancy
- 48%
$25k
$70k
$120k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,019
Profit
Revenue
$69,102
Operating Expenses
$34,790
Operating Income
$34,312
Mortgage & Taxes
$27,293
Profit (Cash Flow)
$7,019
$110,750
Cash Investment
Down Payment
$81,000
Renos & Furnishing
$17,600
Closing Costs
$12,150
Total
$110,750
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
0%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.33%
Cap Rate
8.47%
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
$23,282
Deductible property tax
$770
Estimated gross deduction
$119,470
Your income tax rate
Estimated tax savings
$35,841
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...