BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1514 Ridgecrest Dr, Sevierville, TN, 37876

2 bed • 2 bath • 6 guests • $425,000

BNB

Calc

Annual Revenue

$50,111

Profit (Cash Flow)

$1,248

Cap Rate

7.0%

Annual Revenue

$50,111

AirDNA projects $245/night at 60% occupancy ($53,690). Airbtics projects $196/night at 70% occupancy ($50,111). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $196 rate per night.

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

Percentiles25%50%75%90%
Revenue$36,436$52,627$68,045$84,789
Occupancy62%74%80%85%
Nightly Rate$156$187$221$259

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
Heaven on Earth - Pet Friendly & Secluded

No image available

$65,496
$220
77%
221$166❌✅✅Y / Y⭐️ 3 (10)
Dogwood Acres - Foosball, Wi-Fi, Pet Friendly

No image available

$70,502
$227
80%
221$161❌✅✅Y / Y⭐️ 4 (6)
Modern Family Cabin w/ Pool, Hot Tub & Game Room

No image available

$137,630
$366
99%
222$200✅✅❌Y / Y⭐️ 5 (79)
2/3-acre, Wheelchair Ramp, pool table, arcade game

No image available

$117,491
$432
72%
232$182✅✅✅Y / Y⭐️ 5 (9)
Views, Hot tub, Arcade, Close to Attractions

No image available

$47,948
$161
78%
221$180❌✅❌Y / Y⭐️ 5 (208)
Pool Access! Hot Tub & Sauna, Oh My! King Beds

No image available

$57,917
$170
85%
221$199✅✅✅Y / Y⭐️ 5 (32)
Hot Tub & Sauna, Oh My! King Beds, Pool Access

No image available

$52,850
$156
83%
221$200✅✅✅Y / Y⭐️ 5 (60)
Early summer special private cabin 4 mi to Parkway

No image available

$28,670
$187
37%
221$165✅✅❌Y / Y⭐️ 5 (22)
Serene View • Easy Drive • Hot Tub, 2 King Bd, Pet

No image available

$77,873
$258
80%
223$136❌✅✅Y / Y⭐️ 5 (84)
Cozy Bear Lodge with Hot Tub near Dollywood

No image available

$72,720
$232
83%
222$145✅✅❌Y / Y⭐️ 4.5 (18)
Cozy Bear Lodge: Hot Tub + 15 min to Pigeon Forge

No image available

$101,621
$319
84%
22.52$150❌✅✅Y / Y⭐️ 5 (125)
Great small cabin for family getaway

No image available

$25,695
$181
36%
212$140❌✅❌Y / Y⭐️ 0 (2)
Cabin in the Woods with Hot Tub & Grill!

No image available

$45,951
$156
75%
21.51$120❌✅❌Y / Y⭐️ 5 (206)
Just Nappin' a cabin in the Great Smoky Mountains

No image available

$51,440
$188
74%
221$130❌✅❌Y / Y⭐️ 5 (121)
Matt’s Hidden Haven II

No image available

$22,279
$104
56%
211$60❌❌✅N / Y⭐️ 5 (128)
Queen of the Hill 2bdrm rv, fireplace, hot tub!

No image available

$32,940
$105
83%
211$65❌✅✅N / Y⭐️ 5 (199)
Backwoods Barbie 2bdr, 6 mins to dwtn, hot tub!

No image available

$31,390
$98
85%
211$60❌✅✅N / Y⭐️ 5 (129)
Whiskey Rose

No image available

$28,408
$148
51%
221$130❌❌❌Y / Y⭐️ 4.5 (19)
King of the Hill, 2 bdrm camper, 5 mins to dwtn

No image available

$31,153
$104
80%
211$50❌✅✅N / Y⭐️ 5 (200)
My Boy Shadow's Place

No image available

$16,390
$118
36%
211$60❌❌✅N / N⭐️ 5 (37)
Autumn Leaf: "Creating Memories for a Lifetime"

No image available

$36,036
$148
66%
212$95❌✅❌Y / Y⭐️ 5 (340)
Community Fishing pond & Poles provided! Book rn!

No image available

$54,440
$187
78%
21.51$50❌✅❌Y / Y⭐️ 5 (154)
Wellness Cabin ~King Bed, Hot Tub, Fire Pit, Peace

No image available

$71,736
$219
83%
222$185❌✅❌Y / Y⭐️ 5 (147)
Rub-a-Dub Tub! Smoky Views & Fire Pit Fun! Smokies

No image available

$102,842
$277
100%
221$160❌✅✅Y / Y⭐️ 5 (165)
Charming cabin! Hot Tub, Fire Pit, 2 Kings, Arcade

No image available

$61,078
$205
78%
222$140❌✅✅Y / Y⭐️ 5 (98)
SpringSpecial - MNTView - WiFi- King Beds - HotTub

No image available

$51,639
$169
78%
22.53$125❌✅❌Y / Y⭐️ 5 (200)
Secluded but Convenient to Attractions!

No image available

$43,872
$173
65%
223$150❌✅❌Y / Y⭐️ 5 (108)
Mama Bear by Bear Camp | Free Tickets!

No image available

$55,356
$214
69%
221$99❌✅❌Y / Y⭐️ 5 (7)
Seclude with Hot Tub & Views Near Pigeon Forge Fun

No image available

$53,871
$209
68%
21.52$140❌✅❌Y / Y⭐️ 5 (145)
Cute Cabin, 2 King Beds, Hot Tub, close to Parkway

No image available

$63,821
$249
68%
222$130❌✅❌Y / N⭐️ 5 (94)
Cozy Cabin Near Pigeon Forge/Hot Tub/Easy Access

No image available

$26,350
$128
54%
212$115❌✅❌Y / Y⭐️ 5 (68)
Cabin-slps 9-dog friendly-hot tub-games, firepit!

No image available

$52,905
$245
59%
221$0✅✅✅Y / Y⭐️ 0 (1)
Luxury Cottage ~Game House ~Hot Tub ~Fire Pit

No image available

$69,777
$199
92%
222$150❌✅❌Y / Y⭐️ 5 (57)
Cozy Cabin ǀ HotTub ǀ Air Hockey Table and More!

No image available

$35,186
$205
46%
221$205❌✅❌Y / Y⭐️ 5 (53)
Hidden Mountain Cabin,in Pigeon Forge 1 acre

No image available

$37,550
$200
50%
222$125✅✅✅Y / Y⭐️ 5 (113)
Family Cabin ⛰ Hot Tub/Quiet/Retreat

No image available

$45,167
$217
54%
222$160❌✅❌Y / Y⭐️ 5 (177)
Close to PF|Gat~Clean,Beautiful Cabin|FPit&Hot Tub

No image available

$40,389
$157
68%
221$150❌✅❌Y / Y⭐️ 5 (303)
Hot tub & games! Recently Renovated! Welcome!

No image available

$38,955
$148
67%
222$150❌✅✅Y / Y⭐️ 5 (90)
Mtn Cabin Getaway Hot Tub GameRm Near Dollywood

No image available

$68,979
$242
76%
221$150✅✅❌Y / Y⭐️ 5 (151)
Wild hiking trail!Serene area but 11 min 2 Parkway

No image available

$39,731
$156
63%
222$150✅✅❌Y / Y⭐️ 5 (307)

Return Metrics

1.19% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$1,247$2,495$3,743$4,991$6,239$12,478$37,434
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$340,000$340,000$340,000$340,000$340,000$340,000$340,000
Down Payment$85,000$85,000$85,000$85,000$85,000$85,000$85,000
Property Appreciation$12,750$25,882$39,408$53,341$67,691$146,164$606,586
Total Return$438,997$453,378$468,152$483,332$498,930$583,642$1,069,021

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.19%

Cap Rate

7.03%

Return on Investment

17.43%

property-location

1514 Ridgecrest Dr Sevierville, Tennessee, 37876

2 bed • 2 bath • 6 guests

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

24

Airbnb Investor Score

$1,247

Annual Profit

7.0%

Cap Rate

1.2%

Cash on Cash

$50,111

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $245/night at 60% occupancy ($53,690.86). Airbtics projects $196/night at 70% occupancy ($50,111).

Top 56% of comparables

Top 46% 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.

$54,151

Avg annual revenue

70%

Avg occupancy rate

$196

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

$15k

$55k

$95k

$140k

Sign up to see the data on 40 all comparables

$1,248

Profit

Revenue

$50,111

Operating Expenses

$20,194

Operating Income

$29,917

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$1,248

$104,250

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$6,500

Closing Costs

$12,750

Total

$104,250

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.19%

Cap Rate

7.03%

Profit (Cummulative)

$1,248

$340,000

$6,500

$12,750

$0

Total Gain

$18,173

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

$20,171

Deductible property tax

$4,208

Your total deduction

$41,753

Your adjusted annual income

$150,000 - $41,753 = $108,247


Taxes on $108,247 (30%)

$32,474

Your old tax bill

$45,000

Your new tax bill

$32,474


Estimated tax savings

$12,526

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