5321 Pawnee Rd Crossville, Tennessee
3 bed • 2 bath • 8 guests
Purchase Price
Est. $1,328/mo
$47,713
Annual Revenue
Median of 13 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $234
- Occupancy
- 56%
$20k
$45k
$75k
$105k
$102,447 | $45,378 | $335 | 83.8% | 3 | 8 | 14 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$102,413 | $46,375 | $470 | 59.7% | 3 | 8 | 46 | 5 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.94 (104) | Profile | |
$97,772 | $48,017 | $314 | 85.3% | 3 | 8 | 23 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.64 (11) | Profile | |
$54,989 | $30,692 | $220 | 68.4% | 3 | 8 | 73 | 5 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (70) | Profile | |
$53,578 | $24,735 | $550 | 26.7% | 3 | 17 | 52 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (5) | — |
Seasonality
Break-even
$3,967/mo
Avg profit / month
$10/mo
Best profit month
Jul $2,362
$115
Profit
Revenue
$47,713
Operating Expenses
$24,893
Operating Income
$22,820
Mortgage & Taxes
$22,706
Profit (Cash Flow)
$115
$97,680
Cash Investment
Down Payment
$74,750
Renos & Furnishing
$13,960
Closing Costs
$8,970
Total
$97,680
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.11%
Cap Rate
7.63%
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
$17,803
Deductible property tax
$2,960
Estimated gross deduction
$91,498
Your income tax rate
Estimated tax savings
$27,449
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.