1704 Ridgecrest Dr Sevierville, Tennessee, 37876
2 bed • 2 bath • 6 guests
Est. $2,158/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$1,938
Annual Profit
6.3%
Cap Rate
-1.8%
Cash on Cash
$48,388
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $233/night at 57% occupancy ($48,508.05). Airbtics projects $207/night at 64% occupancy ($48,387).
Top 53% 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.
$51,107
Avg annual revenue
64%
Avg occupancy rate
$207
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
-$1,938
Profit
Revenue
$48,388
Operating Expenses
$19,970
Operating Income
$28,417
Mortgage & Taxes
$30,356
Profit (Cash Flow)
-$1,938
$110,000
Cash Investment
Down Payment
$90,000
Renos & Furnishing
$6,500
Closing Costs
$13,500
Total
$110,000
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.76%
Cap Rate
6.31%
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
$21,357
Deductible property tax
$4,455
Your total deduction
$99,499
Your adjusted annual income
$150,000 - $99,499 = $50,501
Taxes on $50,501 (30%)
$15,150
Your old tax bill
$45,000
Your new tax bill
$15,150
Estimated tax savings
$29,850
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com