BNBCalc Short Term Rental Investment Analysis 1114 Junaluska Way, Sevierville, TN

4 bed • 4 bath • 10 guests • $633,900

BNB

Calc

Annual Revenue

$102,692

Profit (Cash Flow)

$33,582

Cap Rate

13.9%

Annual Revenue

$102,692

AirDNA projects $426/night at 66% occupancy ($102,692). Airbtics projects $303/night at 58% occupancy ($64,187). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $426 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,644	$66,108	$93,946	$142,396
Occupancy	49%	60%	71%	78%
Nightly Rate	$235	$288	$346	$476

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 4 Bed Cabin Near Town - Hot Tub & Arcades	$73,909	$253	76%	4	4	4	$235	❌	✅	❌	Y / Y	⭐️ 5 (96)
King Ensuite, Modern, Flat Roads by @pinpointstays	$51,725	$184	71%	4	3	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (90)
Sweet November CabinIndoor PoolPorch*Hot Tub	$107,933	$520	56%	4	4	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (39)
New Lux Cabin! Private Pool/Theater Room /Fire pit	$67,711	$304	55%	4	3.5	2	$359	✅	✅	❌	Y / Y	⭐️ 5 (77)
Family Retreat! 4BD/4BA Cabin with Hot Tub!	$44,081	$231	49%	4	4.5	2	$290	❌	✅	❌	Y / Y	⭐️ 5 (56)
Moonlight Pines Lodge	$71,726	$355	53%	4	3	1	$150	✅	✅	❌	Y / Y	⭐️ 5 (8)
Best kept secret! Chickens! Hot tub! Deck! Swing!	$55,544	$237	62%	4	2	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (109)
Pet-Friendly Smoky Mountain Retreat w/ Game Room!	$106,697	$517	52%	4	2.5	2	$258	✅	✅	✅	Y / Y	⭐️ 4.5 (63)
Riverfront Victorian Near Soaky Mountain Waterpark	$56,400	$246	62%	4	3	2	$190	❌	✅	❌	Y / Y	⭐️ 5 (112)
Fall 20 Off Sale Mountain Tyme \| By Bear Camp	$56,994	$303	49%	4	3	1	$189	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Luxe Contemporary Cabin-indoor pool,hot tub,games	$137,800	$479	77%	4	4	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (85)
*Family-friendly 4BD Lodge w/ HOT TUB! Near Town!	$52,932	$211	60%	4	3	1	$286	❌	✅	❌	Y / Y	⭐️ 5 (26)
Modern 4-BR Cabin + Near Pkwy/Dollywood + Hot Tub	$38,027	$101	87%	4	3	1	$325	❌	✅	✅	Y / Y	⭐️ 5 (78)
Honey, I found it!!, Cozy family getaway in Sevier	$33,890	$201	44%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (124)
Camp W~By Soaky Mtn, HT, Pool, Blackstone, arcade	$109,599	$476	61%	4	4	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (48)
New cabin with hot tub close to Dollywood!	$42,774	$294	39%	4	2.5	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (26)
Modern Cabin with Private Pool	$57,658	$203	74%	4	3.5	2	$295	✅	✅	❌	Y / Y	⭐️ 5 (90)
Sleeps 12! • Rare Private Pool • Dollywood 5 Mins	$104,925	$364	78%	4	3	1	$335	✅	✅	✅	Y / Y	⭐️ 5 (27)
Pool, Hot Tub, Theater & Stunning Mountain Views	$135,135	$545	66%	4	3.5	2	$265	✅	✅	❌	Y / Y	⭐️ 5 (80)
Summer Fun! Pets/IndoorPool/HotTub/Dollywood	$78,661	$285	71%	4	3	1	$299	✅	✅	✅	Y / Y	⭐️ 5 (58)
New Dollywood Cabin by PKWY🌟GameRM🎮Hot Tub🧜BBQ	$33,069	$258	33%	4	3	3	$245	❌	✅	✅	Y / Y	⭐️ 5 (47)
★Cabin for 10 w/Hot Tub/BBQ/Arcade/Great Location★	$80,745	$327	66%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (88)
Easy Roads! • Location! • Hot Tub! • Secluded!	$79,944	$298	69%	4	5	3	$275	✅	✅	❌	Y / Y	⭐️ 5 (86)
THE VIEW-The Name SAYS IT ALL. 50% off Zipline	$80,293	$267	81%	4	5	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (5)
A Beary Good Life	$72,007	$344	54%	4	5	1	$265	✅	✅	❌	Y / Y	⭐️ 0 (1)
Luxe 4BR/4BA Cabin w/ Hot Tub, Arcade & Huge Decks	$43,166	$217	47%	4	4	3	$290	❌	✅	❌	Y / Y	⭐️ 5 (87)
NEW 4BR Heated Indoor Pool Cabin ~2 Mins to Pkwy	$73,213	$476	38%	4	4	3	$275	✅	✅	✅	Y / Y	⭐️ 5 (28)
Saddleback Retreat by Bear Camp \| Free Tickets!	$47,982	$297	41%	4	3.5	1	$179	✅	✅	❌	Y / Y	⭐️ 5 (12)
Cozy Creekside Cabin	$40,845	$324	34%	4	2	2	$220	✅	✅	❌	Y / Y	⭐️ 5 (18)
New~Indoor pool~hot tub~Modern	$59,988	$298	55%	4	4.5	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (26)
Nerf & Game Room \| \|ndoor Pool \| View \| Discounted	$89,988	$277	85%	4	4	1	$349	✅	✅	✅	Y / Y	⭐️ 5 (64)
BUNK ROOM, Game room, WIFI, Hot Tub, Great Views!	$55,857	$247	60%	4	3	2	$210	✅	✅	❌	Y / Y	⭐️ 5 (24)
Tree Top Cabin at Fainting Farm	$71,772	$370	53%	4	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (34)
Spring Splash Retreat - Pool, Hot Tub & Games!	$49,805	$216	63%	4	4.5	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (125)
NEW Majestic 5 star amazing view, pool, hot tub!	$72,638	$266	70%	4	4.5	1	$269	✅	✅	❌	Y / Y	⭐️ 4.5 (43)
Theater \| Indoor & Outdoor Pool \| Chic Design	$67,209	$213	80%	4	5.5	1	$365	✅	✅	✅	Y / Y	⭐️ 4.5 (40)
Awesome View-Cabin in the Smokys. 50% off Zipline.	$76,896	$292	71%	4	5	3	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Spring Escape: Hot Tub, Pool, Arcade, W BBQ Grill!	$60,163	$275	51%	4	4.5	1	$299	✅	✅	❌	Y / Y	⭐️ 5 (191)
Private Pool Retreat at NEW Luxury Lodges	$33,793	$185	34%	4	4	1	$395	✅	✅	❌	Y / Y	⭐️ 5 (207)

Return Metrics

35.95% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33,581	$67,163	$100,744	$134,326	$167,908	$335,816	$1,007,449
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$570,510	$570,510	$570,510	$570,510	$570,510	$570,510	$570,510
Down Payment	$63,390	$63,390	$63,390	$63,390	$63,390	$63,390	$63,390
Property Appreciation	$19,017	$38,604	$58,779	$79,560	$100,963	$218,008	$904,741
Total Return	$686,498	$739,667	$793,424	$847,786	$902,772	$1,187,725	$2,546,091

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.95%

Cap Rate

13.91%

Return on Investment

62.52%

1114 Junaluska Wy Sevierville, Tennessee, 37876

4 bed • 4 bath • 10 guests

Purchase Price

Est. $3,040/mo

Inquire about this property

Contact Agent

$633,900

Zestimate

167

Airbnb Investor Score

$33,581

Annual Profit

13.9%

Cap Rate

36.0%

Cash on Cash

$102,692

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $426/night at 66% occupancy.Projected nightly rate is $303/night at 58% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$60k

$100k

$140k

$33,582

Profit

Revenue

$102,692

Operating Expenses

$14,481

Operating Income

$88,211

Mortgage & Taxes

$54,630

Profit (Cash Flow)

$33,582

$93,407

Cash Investment

Down Payment

$63,390

Renos & Furnishing

$11,000

Closing Costs

$19,017

Total

$93,407

DSCR Ratio

Strong

1.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.95%

Cap Rate

13.91%

Return on Investment

62.52%

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

$39,508

Deductible property tax

$6,276

Your total deduction

$28,289

Your adjusted annual income

$150,000 - $28,289 = $121,711

Taxes on $121,711 (30%)

$36,513

Your old tax bill

$45,000

Your new tax bill

$36,513

Estimated tax savings

$8,487

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