4210 S Boogertown Rd Sevierville, Tennessee
2 bed • 3 bath • 6 guests
Purchase Price
Est. $2,661/mo
$56,216
Annual Revenue
Median of 26 selected comps
- Avg Daily Rate
- $301
- Occupancy
- 51%
$15k
$40k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,308
Profit
Revenue
$56,216
Operating Expenses
$29,420
Operating Income
$26,796
Mortgage & Taxes
$38,103
Profit (Cash Flow)
-$11,308
$267,820
Cash Investment
Down Payment
$233,610
Renos & Furnishing
$16,240
Closing Costs
$17,970
Total
$267,820
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.22%
Cap Rate
4.47%
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
$29,008
Deductible property tax
$5,930
Estimated gross deduction
$173,126
Your income tax rate
Estimated tax savings
$51,938
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...