3450 Carsons Ridge Way Sevierville, Tennessee
1 bed • 2 bath • 3 guests
Purchase Price
Est. $2,354/mo
$62,666
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $324
- Occupancy
- 53%
$5k
$50k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,493
Profit
Revenue
$62,666
Operating Expenses
$28,407
Operating Income
$34,259
Mortgage & Taxes
$35,752
Profit (Cash Flow)
-$1,493
$136,964
Cash Investment
Down Payment
$106,000
Renos & Furnishing
$15,064
Closing Costs
$15,900
Total
$136,964
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.08%
Cap Rate
6.46%
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
$25,154
Deductible property tax
$5,247
Estimated gross deduction
$152,880
Your income tax rate
Estimated tax savings
$45,864
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...