942 Vixen Run Gatlinburg, Tennessee
2 bed • 2.5 bath • 6 guests
Purchase Price
Est. $2,221/mo
$88,862
Annual Revenue
Manual override
- Avg Daily Rate
- $380
- Occupancy
- 64%
$10k
$60k
$110k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,711
Profit
Revenue
$88,862
Operating Expenses
$39,000
Operating Income
$49,862
Mortgage & Taxes
$35,152
Profit (Cash Flow)
$14,711
$137,982
Cash Investment
Down Payment
$99,998
Renos & Furnishing
$22,984
Closing Costs
$15,000
Total
$137,982
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.66%
Cap Rate
9.97%
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
$29,245
Deductible property tax
$2,000
Estimated gross deduction
$149,420
Your income tax rate
Estimated tax savings
$44,826
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...