BNBCalc Short Term Rental Investment Analysis 1732 Connecticut Ave, Knoxville, TN 37921

3 bed • 2 bath • 9 guests • $160,000

BNB

Calc

Annual Revenue

$38,263

Profit (Cash Flow)

$8,816

Cap Rate

12.3%

Annual Revenue

$38,263

AirDNA projects $194/night at 54% occupancy ($38,262).

BNB Calc projects a 54% occupancy rate, $194 rate per night.

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

Return Metrics

19.46% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,815	$17,631	$26,447	$35,262	$44,078	$88,156	$264,470
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000	$128,000
Down Payment	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000	$32,000
Property Appreciation	$4,800	$9,744	$14,836	$20,081	$25,483	$55,026	$228,361
Total Return	$173,615	$187,375	$201,283	$215,344	$229,562	$303,183	$652,832

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.46%

Cap Rate

12.25%

Return on Investment

33.52%

1732 Connecticut Ave Knoxville, TN, 37921

3 bed • 2 bath • 9 guests

Purchase Price

Est. $767/mo

This property is for sale!

Contact Agent

120

Airbnb Investor Score

$8,815

Annual Profit

12.3%

Cap Rate

19.5%

Cash on Cash

$38,263

Annual Revenue

Projected nightly rate is $194/night at 54% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$8,816

Profit

Revenue

$38,263

Operating Expenses

$18,654

Operating Income

$19,609

Mortgage & Taxes

$10,793

Profit (Cash Flow)

$8,816

$45,300

Cash Investment

Down Payment

$32,000

Renos & Furnishing

$8,500

Closing Costs

$4,800

Total

$45,300

DSCR Ratio

Strong

1.82

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.46%

Cap Rate

12.25%

Return on Investment

33.52%

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

$7,594

Deductible property tax

$1,584

Your total deduction

$8,208

Your adjusted annual income

$150,000 - $8,208 = $141,792

Taxes on $141,792 (30%)

$42,538

Your old tax bill

$45,000

Your new tax bill

$42,538

Estimated tax savings

$2,462

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:

Year built:

Size:

Type:

MOBILE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MOBILE

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -