1260 Ski View Dr #3303 Gatlinburg, TN, 37738
2 bed • 2 bath • 6 guests
Est. $1,259/mo
Inquire about this property
Contact Agent
$262,500
Zestimate
Airbnb Investor Score
-$3,322
Annual Profit
5.5%
Cap Rate
-5.0%
Cash on Cash
$32,258
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 56% occupancy.Projected nightly rate is $113/night at 63% occupancy.
Top 28% of comparables
Top 26% 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.
$28,505
Avg annual revenue
63%
Avg occupancy rate
$113
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$55k
$75k
Sign up to see the data on 40 all comparables
-$3,323
Profit
Revenue
$32,258
Operating Expenses
$17,874
Operating Income
$14,385
Mortgage & Taxes
$17,707
Profit (Cash Flow)
-$3,323
$66,875
Cash Investment
Down Payment
$52,500
Renos & Furnishing
$6,500
Closing Costs
$7,875
Total
$66,875
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.96%
Cap Rate
5.47%
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
$12,459
Deductible property tax
$2,599
Your total deduction
$30,225
Your adjusted annual income
$150,000 - $30,225 = $119,775
Taxes on $119,775 (30%)
$35,932
Your old tax bill
$45,000
Your new tax bill
$35,932
Estimated tax savings
$9,068
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:
-
Year built:
1984
Size:
934 sqft
Type:
CONDO
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: 934 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: Mountain(s)
- Parking: None
- Amenities: Dishwasher, Microwave, Refrigerator
- Price per square foot: $281
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 125M A 011.01
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $163,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $262,500
Schools