Short Term Rental Analysis

N Baden Dr

Gatlinburg, Tennessee

2 bed

1.5 bath

5 guests

$675,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable


No description added

Projected Revenue

AirDna ADR: $223

AirDna Occupancy: 71%

Avg Daily Rate

Annual Revenue

Occupancy Rate

259 Days/Year


Financial Summary

This looks like a profitable investment over the next 1 year



Operating Expenses


Operating Income


Mortgage & Taxes


Profit (Cash Flow)


Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

5.12% cash-on-cash return is a decent return over the next 1 year

Price Appreciation


Cash on Cash Return


Cap Rate


Cash Investment Summary

You will need $141,375 in cash to and renovate this property

Down Payment


Furniture & Renovations


Closing Costs