Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1130 Laddie Buck Ln Gatlinburg TN 37738

3 bed • 3 bath • 9 guests • $895,000

BNB

Calc

Annual Revenue

$85,467

Profit (Cash Flow)

-$14,124

Cap Rate

6.3%

Annual Revenue

$85,467

AirDNA projects $314/night at 65% occupancy ($74,546). Airbtics projects $360/night at 73% occupancy ($95,986). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $360 rate per night.

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

Percentiles25%50%75%90%
Revenue$50,226$75,465$165,838$232,380
Occupancy60%71%88%94%
Nightly Rate$220$279$503$662

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$146,955
$526
74%
322$140❌✅❌Y / Y⭐️ 4.9 (203)
$218,611
$696
84%
322$140❌✅❌Y / Y⭐️ 4.8 (469)
$71,647
$232
81%
322$110❌✅❌Y / Y⭐️ 4.7 (147)
$214,984
$700
82%
322$140❌✅❌Y / Y⭐️ 4.9 (488)
$222,152
$734
82%
322$206❌✅❌Y / Y⭐️ 4.5 (78)
$218,889
$661
88%
322$140❌✅❌Y / Y⭐️ 5 (390)
$42,641
$132
84%
322$165❌✅❌Y / Y⭐️ 4.9 (29)
$54,280
$247
56%
322$215✅✅✅Y / Y⭐️ 4.8 (148)
$116,444
$343
90%
341$230✅✅✅Y / Y⭐️ 5 (196)
$88,986
$235
100%
322$185❌✅✅Y / Y⭐️ 4.9 (138)
$61,441
$162
97%
321$217✅✅❌Y / Y⭐️ 5 (146)
$61,791
$278
59%
321$125✅✅❌Y / Y⭐️ 5 (4)
$58,392
$250
60%
321$229❌✅❌Y / Y⭐️ 5 (2)
$40,281
$185
56%
323$75❌❌❌Y / Y⭐️ 4.9 (84)
$198,783
$588
90%
322$145❌✅❌Y / Y⭐️ 5 (99)
$237,120
$674
94%
322$145❌✅❌Y / Y⭐️ 5 (99)
$234,610
$660
95%
322$180✅✅❌Y / Y⭐️ 4.9 (433)
$32,881
$118
67%
341$180✅✅✅Y / Y⭐️ 4.3 (8)
$98,056
$280
95%
323$140✅✅❌Y / Y⭐️ 5 (301)
$109,854
$434
68%
343$230✅✅❌Y / Y⭐️ 5 (18)
$162,513
$657
66%
321$119✅✅❌Y / Y⭐️ 4.8 (296)
$54,939
$226
62%
323$215✅✅❌Y / Y⭐️ 4.8 (97)
$53,578
$198
70%
321$150❌✅✅Y / Y⭐️ 4.8 (58)
$46,421
$192
63%
321$215✅✅❌Y / Y⭐️ 4.5 (48)
$103,265
$496
55%
323$190✅✅❌Y / Y⭐️ 4.9 (89)
$37,647
$183
50%
341$231✅✅❌Y / Y⭐️ 5 (2)
$48,025
$251
49%
342$231✅✅✅Y / Y⭐️ 4.7 (10)
$62,236
$290
58%
322$225✅✅✅Y / Y⭐️ 4.9 (193)
$51,342
$204
66%
321$129❌✅❌Y / Y⭐️ 4.4 (5)
$47,365
$228
53%
323$195❌✅✅Y / Y⭐️ 4.7 (32)
$148,341
$448
90%
322$85❌✅✅Y / Y⭐️ 4.9 (505)
$201,887
$621
88%
321$185✅✅✅Y / Y⭐️ 5 (200)
$58,419
$165
94%
321$149❌✅✅Y / Y⭐️ 4.7 (273)
$94,990
$291
87%
321$165✅✅❌Y / Y⭐️ 5 (69)
$120,962
$458
71%
321$215✅✅❌Y / Y⭐️ 5 (35)
$39,967
$243
43%
322$155✅✅✅Y / Y⭐️ 4.9 (117)
$46,369
$193
62%
341$256✅✅✅Y / Y⭐️ 4.5 (7)
$91,542
$336
74%
342$150✅✅❌Y / Y⭐️ 5 (14)
$84,716
$371
60%
342$270✅✅❌Y / Y⭐️ 4.8 (32)
$70,828
$250
71%
321$225✅✅✅Y / Y⭐️ 4.8 (12)

Return Metrics

-6.71% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$14,124-$28,248-$42,372-$56,496-$70,620-$141,241-$423,725
Revenue Appreciation$2,564$5,204$7,925$10,726$13,612$29,393$121,983
Home Equity$805,500$805,500$805,500$805,500$805,500$805,500$805,500
Down Payment$89,500$89,500$89,500$89,500$89,500$89,500$89,500
Property Appreciation$26,850$54,505$82,990$112,330$142,550$307,805$1,277,399
Total Return$910,289$926,462$943,543$961,560$980,542$1,090,956$1,870,658

Property Appreciation:

3%

Revenue Appreciation:

3%

Cash on Cash Return

-6.71%

Cap Rate

6.33%

Return on Investment

14.62%

property-location

1130 Laddie Buck Ln Gatlinburg TN 37738

3 bed • 3 bath • 9 guests

Est. $4,293/mo

Agent

Inquire about this property

Contact Agent

$881,200

Zestimate

$85,467

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $314/night at 65% occupancy.Projected nightly rate is $360/night at 73% occupancy.

Top 63% 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.

$103,853

Avg annual revenue

73%

Avg occupancy rate

$360

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

$30k

$100k

$165k

$240k

Sign up to see the data on 40 all comparables

-$14,124

Profit

Revenue

$85,467

Operating Expenses

$28,751

Operating Income

$56,716

Mortgage & Taxes

$70,841

Profit (Cash Flow)

-$14,124

$172,225

Cash Investment

Down Payment

$89,500

Renos & Furnishing

$51,400

Closing Costs

$31,325

Total

$172,225

DSCR Ratio

Weak

0.80

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-6.71%

Cap Rate

6.33%

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

$47,787

Deductible property tax

$8,861

Your total deduction

$104,727

Your adjusted annual income

$150,000 - $104,727 = $45,273

Taxes on $45,273 (30%)

$13,582

Your old tax bill

$45,000

Your new tax bill

$13,582

Estimated tax savings

$31,418

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