735 Golf View Blvd Pigeon Forge, Tennessee
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $1,977/mo
$49,009
Annual Revenue
Median of 25 comps selected by Alexis, creator of this analysis.
- Avg Daily Rate
- $297
- Occupancy
- 45%
$5k
$30k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,206
Profit
Revenue
$49,009
Operating Expenses
$25,197
Operating Income
$23,812
Mortgage & Taxes
$30,018
Profit (Cash Flow)
-$6,206
$116,174
Cash Investment
Down Payment
$89,000
Renos & Furnishing
$13,824
Closing Costs
$13,350
Total
$116,174
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-5.34%
Cap Rate
5.35%
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
$21,120
Deductible property tax
$4,406
Estimated gross deduction
$128,714
Your income tax rate
Estimated tax savings
$38,614
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...