BNBCalc Short Term Rental Investment Analysis 1634 S Mountain View Rd

1 bed • 1 bath • 4 guests • $500,000

BNB

Calc

Annual Revenue

$46,419

Profit (Cash Flow)

-$5,113

Cap Rate

6.4%

Annual Revenue

$46,419

AirDNA projects $186/night at 72% occupancy ($48,913). Airbtics projects $179/night at 71% occupancy ($46,418). Airbtics predicts this property will perform in the 34% revenue percentile

BNB Calc projects a 71% occupancy rate, $179 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,887	$52,182	$57,664	$58,824
Occupancy	61%	74%	87%	92%
Nightly Rate	$169	$174	$193	$218

Seasonality (Profit by Month)

Return Metrics

-7.38% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,113	-$10,226	-$15,339	-$20,453	-$25,566	-$51,133	-$153,399
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,526	$11,392	$17,621	$24,234	$31,255	$73,414	$450,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$65,412	$81,616	$98,645	$116,535	$135,325	$244,239	$1,060,231

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.38%

Cap Rate

6.44%

Return on Investment

22.25%

1634 S Mountain View Rd Sevierville, Tennessee, 37876

1 bed • 1 bath • 4 guests

Purchase Price

Est. $2,398/mo

This property is for sale!

Contact Agent

$46,419

Annual Revenue

BNBCalc predicts this property will get $179 per night with 71% occupancy, putting it in the top 34% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

-$5,113

Profit

Revenue

$46,419

Operating Expenses

$14,206

Operating Income

$32,212

Mortgage & Taxes

$37,326

Profit (Cash Flow)

-$5,113

$69,250

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$4,250

Closing Costs

$15,000

Total

$69,250

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.38%

Cap Rate

6.44%

Return on Investment

22.25%

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

$26,697

Deductible property tax

$4,950

Your total deduction

$58,502

Your adjusted annual income

$150,000 - $58,502 = $91,498

Taxes on $91,498 (30%)

$27,449

Your old tax bill

$45,000

Your new tax bill

$27,449

Estimated tax savings

$17,551

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:

23,688 sqft

Year built:

2021

Size:

576 sqft

Type:

SFR

Parking:

Heating:

FLOOR/WALL FURNACE

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
2512 Jada Ln	3	2	1,760	-	28,314	1996	$650,000	42
1509 Dawn Ln	4	1	1,560	-	35,006	1981	$615,000	138
1811 Bluff Ridge Rd	-	5	3,420	-	50,965	2023	$0	-
2429 Burke Ave	2	2	1,440	-	26,572	1997	$435,000	39
2308 Summer Ln	1	2	1,288	-	36,808	1987	$470,000	39
2228 Hidden Mountain Rd	3	2	2,176	-	28,339	2004	$701,000	53
1746 Goose Gap Rd	-	1	1,704	-	89,734	1999	$200,000	-
2521 Jada Ln	-	4	2,656	-	68,389	2022	$1,180,000	-
1714 Bear View Rd	1	1	600	-	30,928	2002	$495,000	126
2306 Bonnie Ln	1	2	600	-	22,280	1995	$449,900	38

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 23,688 sqft

Building area: 576 sqft

Garage: No

Heating: Floor/wall furnace

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1

Land Use: Residential

Parcel Number: 078082I A 00900

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $56,240

County Est. Land Value: $35,000

Assessed Land Value: $14,000

County Est. Structure Value: $105,600

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/30/23	$0	0%	Airbnbrooks Llc
06/02/23	$460,000	80%	Stephanie Brooks
06/14/21	$294,000	90%	Joshuaw Dandridge
08/17/20	$33,000	0%	Johnny Montenegro, Melodie Montenegro
10/15/08	$0	0%	Hugh D Holland, Robin L Holland

Ownership

Name: Airbnbrooks Llc

Owner Occupied: No

Owner Mailing Address: 719 Liberty St, Bullard, Tx 75757

Years Owned: 14

Home Equity: $68,200

Mortgage Balance Remaining: $368,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No