4238 Dollys Dr Sevierville, Tennessee
2 bed • 2.5 bath • 8 guests
Purchase Price
Est. $1,333/mo
$40,076
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $265
- Occupancy
- 41%
$10k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,259
Profit
Revenue
$40,076
Operating Expenses
$23,098
Operating Income
$16,978
Mortgage & Taxes
$20,237
Profit (Cash Flow)
-$3,259
$75,625
Cash Investment
Down Payment
$60,000
Renos & Furnishing
$6,625
Closing Costs
$9,000
Total
$75,625
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.3%
Cap Rate
5.65%
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
$14,238
Deductible property tax
$2,970
Estimated gross deduction
$85,965
Your income tax rate
Estimated tax savings
$25,790
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.