705 Rondayview Ln Sevierville, Tennessee
4 bed • 2 bath • 12 guests
Purchase Price
Est. $2,777/mo
$76,212
Annual Revenue
Manual override
- Avg Daily Rate
- $348
- Occupancy
- 60%
$10k
$70k
$125k
$190k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$2,462
Profit
Revenue
$76,212
Operating Expenses
$31,590
Operating Income
$44,622
Mortgage & Taxes
$42,160
Profit (Cash Flow)
$2,462
$159,430
Cash Investment
Down Payment
$125,000
Renos & Furnishing
$15,680
Closing Costs
$18,750
Total
$159,430
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
1.54%
Cap Rate
7.13%
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
$29,663
Deductible property tax
$6,187
Estimated gross deduction
$179,657
Your income tax rate
Estimated tax savings
$53,897
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...