425 Hemlock Ln Sevierville, Tennessee
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $2,217/mo
$59,161
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $294
- Occupancy
- 55%
$15k
$45k
$75k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,083
Profit
Revenue
$59,161
Operating Expenses
$27,583
Operating Income
$31,578
Mortgage & Taxes
$33,661
Profit (Cash Flow)
-$2,083
$132,242
Cash Investment
Down Payment
$99,800
Renos & Furnishing
$17,472
Closing Costs
$14,970
Total
$132,242
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-1.57%
Cap Rate
6.32%
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
$23,683
Deductible property tax
$4,940
Estimated gross deduction
$144,924
Your income tax rate
Estimated tax savings
$43,477
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...