BNBCalc Short Term Rental Rental Arbitrage Analysis 1113 Mathis Hollow Rd Gatlinburg TN 37738

2 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$113,408

Profit (Cash Flow)

$42,373

Cash on Cash Return

642.0%

Annual Revenue

$113,408

AirDNA projects $227/night at 69% occupancy ($57,208).

BNB Calc projects a 69% occupancy rate, $450 rate per night.

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

Return Metrics

642.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,373	$84,746	$127,119	$169,492	$211,865	$423,731	$1,271,195
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$42,373	$84,746	$127,119	$169,492	$211,865	$423,731	$1,271,195

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

642.01%

Payback Period Days

Return on Investment

642.01%

1113 Mathis Hollow Rd Gatlinburg, TN, 37738

2 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,741

Zestimate

$113,408

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,373

Profit

Revenue

$113,408

Operating Expenses

$26,143

Operating Income

$87,265

Net Effective Rent

$44,892

Profit (Cash Flow)

$42,373

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

642.01%

Payback Period Days