3651 Birds Creek Rd Sevierville, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,354/mo
$519,400
Zestimate
$51,567
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $266
- Occupancy
- 53%
$15k
$35k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,933
Profit
Revenue
$51,567
Operating Expenses
$28,119
Operating Income
$23,448
Mortgage & Taxes
$31,381
Profit (Cash Flow)
-$7,933
$261,100
Cash Investment
Down Payment
$233,200
Renos & Furnishing
$12,000
Closing Costs
$15,900
Total
$261,100
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.03%
Cap Rate
4.42%
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
$23,563
Deductible property tax
$5,247
Estimated gross deduction
$150,369
Your income tax rate
Estimated tax savings
$45,111
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...