4328 Parkside Village Dr Sevierville, Tennessee
2 bed • 2 bath • 6 guests
Purchase Price
Est. $2,369/mo
$53,826
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $289
- Occupancy
- 51%
$5k
$55k
$100k
$150k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,472
Profit
Revenue
$53,826
Operating Expenses
$26,329
Operating Income
$27,497
Mortgage & Taxes
$35,969
Profit (Cash Flow)
-$8,472
$132,241
Cash Investment
Down Payment
$106,644
Renos & Furnishing
$9,600
Closing Costs
$15,997
Total
$132,241
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-6.4%
Cap Rate
5.15%
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
$25,307
Deductible property tax
$5,279
Estimated gross deduction
$152,142
Your income tax rate
Estimated tax savings
$45,643
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...