Dollys Dr Tennessee
4 bed • 4.5 bath • 12 guests
Purchase Price
Est. $2,488/mo
$104,328
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $595
- Occupancy
- 48%
$20k
$55k
$95k
$135k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,355
Profit
Revenue
$104,328
Operating Expenses
$38,197
Operating Income
$66,131
Mortgage & Taxes
$37,776
Profit (Cash Flow)
$28,355
$139,925
Cash Investment
Down Payment
$112,000
Renos & Furnishing
$11,125
Closing Costs
$16,800
Total
$139,925
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
20.26%
Cap Rate
11.8%
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
$26,578
Deductible property tax
$5,544
Estimated gross deduction
$160,096
Your income tax rate
Estimated tax savings
$48,029
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.