5322 Lance Dr Knoxville, Tennessee
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,709/mo
$384,600
Zestimate
$84,588
Annual Revenue
Median of 25 comps selected by Chad, creator of this analysis.
- Avg Daily Rate
- $558
- Occupancy
- 42%
$15k
$65k
$115k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,086
Profit
Revenue
$84,588
Operating Expenses
$33,558
Operating Income
$51,030
Mortgage & Taxes
$25,944
Profit (Cash Flow)
$25,086
$88,458
Cash Investment
Down Payment
$76,920
Renos & Furnishing
$0
Closing Costs
$11,538
Total
$88,458
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
28.35%
Cap Rate
13.26%
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
$18,254
Deductible property tax
$3,808
Estimated gross deduction
$107,659
Your income tax rate
Estimated tax savings
$32,298
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...