726 Tennessee Ave Etowah, Tennessee
2 bed • 1 bath • 6 guests
Purchase Price
Est. $1,506/mo
$27,773
Annual Revenue
Median of 24 comps selected by Bayne, creator of this analysis.
- Avg Daily Rate
- $180
- Occupancy
- 42%
$0k
$15k
$30k
$45k
Seasonality
Break-even
$3,829/mo
Avg profit / month
-$1,515/mo
Best profit month
Oct -$284
-$18,177
Profit
Revenue
$27,773
Operating Expenses
$20,207
Operating Income
$7,566
Mortgage & Taxes
$25,743
Profit (Cash Flow)
-$18,177
$123,272
Cash Investment
Down Payment
$84,750
Renos & Furnishing
$28,352
Closing Costs
$10,170
Total
$123,272
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.74%
Cap Rate
2.23%
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
$20,185
Deductible property tax
$3,356
Estimated gross deduction
$107,496
Your income tax rate
Estimated tax savings
$32,249
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.