BNBCalc Short Term Rental Investment Analysis 1634 S Mountain View Rd

1 bed • 1 bath • 3 guests • $473,700

BNB

Calc

Annual Revenue

$71,223

Profit (Cash Flow)

$16,329

Cap Rate

10.2%

Annual Revenue

$71,223

AirDNA projects $199/night at 65% occupancy ($47,244). Airbtics projects $192/night at 76% occupancy ($53,296). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 65% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,169	$55,681	$70,409	$98,418
Occupancy	60%	83%	90%	95%
Nightly Rate	$140	$175	$201	$270

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fall Special Hot Tub, Romantic Getaway!	$43,429	$177	60%	1	2	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (72)
July Specials!	$75,483	$566	35%	1	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (174)
Pirate's Paradise for Fun & Romance!	$29,874	$133	59%	1	2	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (347)
One Bedroom Smoky Mountain Log Cabin with Outdoor	$53,086	$150	87%	1	2	1	$174	❌	✅	✅	Y / Y	⭐️ 4 (3)
[True Log] Secluded King Bd! Hot Tub! Nearby Pond!	$53,575	$140	98%	1	1	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (79)
Forest Retreat: Hot Tub, Free Tix, Unforgettable	$60,453	$178	90%	1	1	1	$75	❌	✅	✅	N / Y	⭐️ 5 (131)
Fire Pit + Hot Tub, Only 15 min to Pigeon Forge!	$72,845	$202	93%	1	1	2	$109	❌	✅	❌	Y / Y	⭐️ 5 (214)
Romantic log cabin in the mountains w/ hot tub	$53,515	$179	75%	1	1	2	$120	❌	✅	✅	Y / Y	⭐️ 4.8 (82)
Garden of Eden!	$64,416	$176	100%	1	2	1	$0	❌	✅	✅	Y / N	⭐️ 4.5 (7)
Romantic Mountain Shanty - Hot Tub & Fireplace	$123,358	$381	86%	1	1	1	$120	❌	✅	❌	Y / Y	⭐️ 4.8 (165)
A Walk in the Woods 2-	$41,252	$140	78%	1	1	2	$60	❌	✅	✅	Y / Y	⭐️ 4.8 (243)
Free Dollywood tix-Cast your cares(and lines)away	$94,001	$258	97%	1	1	1	$65	❌	✅	❌	Y / Y	⭐️ 4.9 (205)
The Little Woodstar Cabin	$43,113	$170	66%	1	1	2	$110	❌	✅	❌	Y / Y	⭐️ 5 (301)
Bear Necessities: peaceful, romantic w/new hottub.	$30,510	$94	82%	1	1	1	$120	❌	✅	❌	Y / Y	⭐️ 4.8 (230)
The Nest - Wooded View, Charming Interior	$70,066	$208	88%	1	1	1	$129	❌	✅	❌	Y / Y	⭐️ 3 (1)
A Perfect Paradise - Cozy Fireplace & Wooded Views	$44,849	$124	88%	1	1	1	$135	❌	✅	❌	Y / Y	⭐️ 4.8 (4)
Jungle Safari Pigeon Forge Cabin	$52,844	$133	95%	1	1	1	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (328)
Hot Tub/Close2Downtown/Nearby Fishing Pond	$68,982	$177	100%	1	1	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (154)
1 Bedroom 1 Bathroom with a Great Mountain View Lo	$49,205	$150	82%	1	1	1	$174	❌	✅	❌	Y / Y	⭐️ 4.5 (12)
Summertime Smoky Mtn Cabin•WaterAccess•Fish•Grill	$41,227	$197	53%	1	2	3	$152	❌	✅	❌	Y / Y	⭐️ 5 (21)
Romantic Retreat ~ Firepit, Games, Hottub & Kayak!	$51,726	$154	84%	1	1	1	$99	❌	✅	❌	Y / Y	⭐️ 5 (104)
Beautiful Private 1 Bedroom Cabin that sleeps 4 in	$49,490	$150	82%	1	1	1	$174	✅	✅	✅	Y / Y	⭐️ 3.4 (4)
Escape to the Smokies	$51,172	$208	62%	1	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (42)
A-frame Cabin Retreat! Grill \| GSMNP \| Hot Tub	$56,083	$167	87%	1	1	1	$130	❌	✅	❌	N / Y	⭐️ 4.9 (57)
Great Views, HotTub, EZ Roads, Nearby Attractions	$24,032	$105	54%	1	2	2	$110	❌	✅	❌	N / Y	⭐️ 4.8 (27)
Cozy Cottage - Mountain Views /Motorcycle Friendly	$48,701	$120	88%	1	1	1	$209	❌	✅	✅	Y / Y	⭐️ 4.5 (15)
Romantic Hideaway!	$59,566	$175	93%	1	1	1	$0	❌	✅	✅	Y / N	⭐️ 4.2 (4)
Couple's Cabin! Hot Tub, Movie Theater, Fire Pit!	$152,503	$438	93%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.9 (59)
*Romantic Cabin w/ HOT TUB & Views! Close to TOWN!	$26,390	$76	89%	1	1	1	$90	❌	✅	❌	Y / Y	⭐️ 5 (67)
NATURES LOFT · Perfect for couple or small family!	$59,936	$178	92%	1	1	1	$0	❌	✅	✅	Y / N	⭐️ 0 (0)
Wooded perfect couples cabin with hot tub. Near Pi	$44,808	$200	58%	1	1	1	$179	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Lover's Paradise - The perfect cozy getaway spot!	$53,869	$204	69%	1	1	1	$115	❌	✅	✅	Y / Y	⭐️ 4.7 (9)
Escape to Your Private Smokies Oasis w/ a Hot Tub!	$60,071	$175	89%	1	1	1	$75	❌	✅	✅	Y / Y	⭐️ 4.8 (119)
LOVER'S PARADISE - A Romantic Escape For Couples	$38,089	$171	54%	1	2	1	$85	❌	✅	❌	Y / Y	⭐️ 4.8 (316)
Bearly Beehaven \| Mountain Views + Hot Tub!	$17,107	$82	57%	1	1	2	$0	❌	✅	❌	Y / N	⭐️ 1 (1)
Cozy A-frame - Private outdoor space and hot tub!	$39,968	$182	60%	1	1	2	$0	❌	✅	❌	N / Y	⭐️ 5 (40)
Log cabin w screened in porch & hot tub-sleeps 5!	$47,954	$201	62%	1	1	1	$95	❌	✅	✅	Y / Y	⭐️ 0 (0)
Cozy Relaxing View - Lay Back And Enjoy The View	$48,126	$138	92%	1	1	1	$60	❌	✅	❌	Y / Y	⭐️ 0 (0)
Pet-Friendly Sevierville Apt w/ Game Room Access!	$58,274	$419	38%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

14.42% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,329	$32,658	$48,988	$65,317	$81,646	$163,293	$489,880
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$378,960	$378,960	$378,960	$378,960	$378,960	$378,960	$378,960
Down Payment	$94,740	$94,740	$94,740	$94,740	$94,740	$94,740	$94,740
Property Appreciation	$14,211	$28,848	$43,924	$59,453	$75,448	$162,913	$676,094
Total Return	$504,240	$535,206	$566,612	$598,470	$630,794	$799,906	$1,639,674

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

14.42%

Cap Rate

10.19%

Return on Investment

31.08%

1634 S Mountain View Rd Sevierville, Tennessee, 37876

1 bed • 1 bath • 3 guests

Purchase Price

Est. $2,272/mo

This property is for sale!

Contact Agent

$71,223

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 65% occupancy.Projected nightly rate is $192/night at 76% occupancy.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$54,342

Avg annual revenue

76%

Avg occupancy rate

$192

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

$60k

$105k

$155k

$16,329

Profit

Revenue

$71,223

Operating Expenses

$22,939

Operating Income

$48,284

Mortgage & Taxes

$31,954

Profit (Cash Flow)

$16,329

$113,201

Cash Investment

Down Payment

$94,740

Renos & Furnishing

$4,250

Closing Costs

$14,211

Total

$113,201

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

14.42%

Cap Rate

10.19%

Return on Investment

31.08%

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

$22,482

Deductible property tax

$4,690

Your total deduction

$34,879

Your adjusted annual income

$150,000 - $34,879 = $115,121

Taxes on $115,121 (30%)

$34,536

Your old tax bill

$45,000

Your new tax bill

$34,536

Estimated tax savings

$10,464

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