1114 Junaluska Wy Sevierville, Tennessee, 37876
4 bed • 4 bath • 12 guests
Est. $3,118/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$1,683
Annual Profit
6.5%
Cap Rate
-1.0%
Cash on Cash
$64,188
Annual Revenue
BNBCalc predicts this property will get $303 per night with 58% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.
Top 53% of comparables
Top 36% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$67,471
Avg annual revenue
58%
Avg occupancy rate
$303
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$60k
$100k
$140k
Sign up to see the data on 40 all comparables
-$1,683
Profit
Revenue
$64,188
Operating Expenses
$22,024
Operating Income
$42,164
Mortgage & Taxes
$43,847
Profit (Cash Flow)
-$1,683
$160,500
Cash Investment
Down Payment
$130,000
Renos & Furnishing
$11,000
Closing Costs
$19,500
Total
$160,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.04%
Cap Rate
6.48%
STR Tax Calculator (USA)
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
$30,850
Deductible property tax
$6,435
Your total deduction
$67,596
Your adjusted annual income
$150,000 - $67,596 = $82,404
Taxes on $82,404 (30%)
$24,721
Your old tax bill
$45,000
Your new tax bill
$24,721
Estimated tax savings
$20,279
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:
1 sqft
Year built:
1996
Size:
1,040 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1 sqft
- Building area: 1,040 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $609
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 038JA05200000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $311,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $633,900
Schools
- Middle School: Sevierville Middle School
- High School: Sevier County High School with 5/10 star rating