3749 Richardson Cove Rd Sevierville, Tennessee
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,777/mo
$69,085
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $420
- Occupancy
- 45%
$10k
$90k
$165k
$250k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,194
Profit
Revenue
$69,085
Operating Expenses
$29,915
Operating Income
$39,170
Mortgage & Taxes
$26,976
Profit (Cash Flow)
$12,194
$100,937
Cash Investment
Down Payment
$79,980
Renos & Furnishing
$8,960
Closing Costs
$11,997
Total
$100,937
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
12.08%
Cap Rate
9.79%
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
$18,980
Deductible property tax
$3,959
Estimated gross deduction
$114,630
Your income tax rate
Estimated tax savings
$34,389
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...