722 Alisa Cove La Vergne, Tennessee
4 bed • 2.5 bath • 12 guests
Purchase Price
Est. $1,950/mo
$68,219
Annual Revenue
Median of 23 selected comps
- Avg Daily Rate
- $421
- Occupancy
- 44%
$5k
$40k
$75k
$110k
Sign up to see the data on 45 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,894
Profit
Revenue
$68,219
Operating Expenses
$29,711
Operating Income
$38,508
Mortgage & Taxes
$29,614
Profit (Cash Flow)
$8,894
$121,666
Cash Investment
Down Payment
$87,800
Renos & Furnishing
$20,696
Closing Costs
$13,170
Total
$121,666
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
7.31%
Cap Rate
8.77%
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
$20,835
Deductible property tax
$4,346
Estimated gross deduction
$129,096
Your income tax rate
Estimated tax savings
$38,729
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...