1514 Ridgecrest Dr Sevierville, Tennessee, 37876
2 bed • 2 bath • 6 guests
Est. $2,038/mo

Inquire about this property
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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