9747 War Admiral Ln Knoxville, Tennessee
5 bed • 3 bath • 15 guests
Purchase Price
Est. $2,194/mo
$493,900
Zestimate
$64,737
Annual Revenue
Median of 17 selected comps
- Avg Daily Rate
- $358
- Occupancy
- 49%
$10k
$55k
$105k
$155k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,954
Profit
Revenue
$64,737
Operating Expenses
$28,893
Operating Income
$35,844
Mortgage & Taxes
$4,890
Profit (Cash Flow)
$30,954
$20,088
Cash Investment
Renos & Furnishing
$20,088
Total
$20,088
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.85%
Cap Rate
7.25%
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
$0
Deductible property tax
$4,890
Estimated gross deduction
$120,840
Your income tax rate
Estimated tax savings
$36,252
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...