3670 Marian Lake Way Pigeon Forge, Tennessee
3 bed • 3 bath • 12 guests
Purchase Price
Est. $3,332/mo
$77,489
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $371
- Occupancy
- 57%
$15k
$50k
$80k
$120k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,994
Profit
Revenue
$77,489
Operating Expenses
$31,890
Operating Income
$45,599
Mortgage & Taxes
$50,593
Profit (Cash Flow)
-$4,994
$191,852
Cash Investment
Down Payment
$150,000
Renos & Furnishing
$19,352
Closing Costs
$22,500
Total
$191,852
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-2.6%
Cap Rate
6.07%
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
$35,596
Deductible property tax
$7,425
Estimated gross deduction
$215,749
Your income tax rate
Estimated tax savings
$64,725
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...