909 Fawn Hollow Trail Townsend, Tennessee
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $3,514/mo
$79,355
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $491
- Occupancy
- 44%
$25k
$100k
$175k
$260k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,332
Profit
Revenue
$79,355
Operating Expenses
$32,328
Operating Income
$47,027
Mortgage & Taxes
$53,358
Profit (Cash Flow)
-$6,332
$199,914
Cash Investment
Down Payment
$158,200
Renos & Furnishing
$17,984
Closing Costs
$23,730
Total
$199,914
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3.16%
Cap Rate
5.94%
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
$37,542
Deductible property tax
$7,831
Estimated gross deduction
$226,816
Your income tax rate
Estimated tax savings
$68,045
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...