BNBCalc Short Term Rental Investment Analysis 1036 Cheshire Ct Gatlinburg TN 37738

4 bed • 2 bath • 10 guests • $674,700

BNB

Calc

Annual Revenue

$81,672

Profit (Cash Flow)

$9,101

Cap Rate

8.6%

Annual Revenue

$81,672

AirDNA projects $379/night at 59% occupancy ($81,672).

BNB Calc projects a 59% occupancy rate, $379 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

5.49% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,101	$18,202	$27,303	$36,404	$45,506	$91,012	$273,036
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$539,759	$539,759	$539,759	$539,759	$539,759	$539,759	$539,759
Down Payment	$134,940	$134,940	$134,940	$134,940	$134,940	$134,940	$134,940
Property Appreciation	$20,241	$41,089	$62,562	$84,680	$107,462	$232,040	$962,973
Total Return	$704,042	$733,991	$764,566	$795,785	$827,668	$997,752	$1,910,710

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.49%

Cap Rate

8.56%

Return on Investment

20.62%

1036 Cheshire Ct Gatlinburg, TN, 37738

4 bed • 2 bath • 10 guests

Purchase Price

Est. $3,236/mo

This property is for sale!

Contact Agent

$81,672

Annual Revenue

AirDNA projects $379/night at 59% occupancy ($81,672.21).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,101

Profit

Revenue

$81,672

Operating Expenses

$23,916

Operating Income

$57,756

Mortgage & Taxes

$48,655

Profit (Cash Flow)

$9,101

$165,681

Cash Investment

Down Payment

$134,940

Renos & Furnishing

$10,500

Closing Costs

$20,241

Total

$165,681

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.49%

Cap Rate

8.56%

Return on Investment

20.62%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$40,954

Deductible property tax

$2,699

Your total deduction

$62,051

Your adjusted annual income

$150,000 - $62,051 = $87,949

Taxes on $87,949 (30%)

$26,385

Your old tax bill

$45,000

Your new tax bill

$26,385

Estimated tax savings

$18,615

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1973

Size:

2,736 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
561 Galloway Ln	-	3	1,872	-	23,087	2005	$655,000	138
731 Jess Field Rd	-	4	1,792	-	53,820	2000	$149,900	-
302 Newman Rd	-	2	2,100	-	25,080	1959	$750,000	-
760 Colt Ln	-	2	2,464	-	50,094	2019	$645,000	-
553 Esslinger Dr	-	1	880	-	16,933	1997	$0	221
609 Cartertown Rd	-	2	1,740	-	35,284	1965	$435,400	-
708 Beanstalk Ct	-	2	1,848	-	38,844	2019	$549,900	-
719 Deerfoot Dr	-	2	1,976	-	0	1973	$680,000	-
1026 Cheshire Ct	-	2	1,344	-	16,242	2004	$580,000	-
646 Gatlinburg Falls Way	-	3	1,664	-	0	2004	$602,200	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 2,736 sqft

Garage: No

Heating: Yes

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1

Land Use: Residential

Parcel Number: 078117P B 01300

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $45,875

County Est. Land Value: $52,500

Assessed Land Value: $13,125

County Est. Structure Value: $131,000

Market Estimate: $533,389