BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1761 Mountain Shadow Way Gatlinburg TN 37738

3 bed • 3 bath • 10 guests • $904,400

BNB

Calc

Annual Revenue

$65,512

Profit (Cash Flow)

-$17,693

Cap Rate

4.8%

Annual Revenue

$65,512

AirDNA projects $318/night at 57% occupancy ($66,204). Airbtics projects $265/night at 61% occupancy ($59,041). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $315 rate per night.

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

Percentiles25%50%75%90%
Revenue$43,470$53,825$80,076$103,371
Occupancy56%61%67%69%
Nightly Rate$193$221$303$385

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Gatlinburg Smoky Mountain Cabin ~ 1 Mi to Park!
$91,225
$393
60%
322$207❌✅✅Y / Y⭐️ 3.5 (38)
Modern Cabin - Minutes to Downtown Gatlinburg
$72,568
$375
50%
345$195✅✅❌Y / Y⭐️ 5 (31)
AnaBear Cabin, king beds, hot tub, 5 min to dwtn
$61,578
$239
63%
323$195❌✅✅Y / Y⭐️ 4.7 (28)
Heavenly Dreams - Beautiful Cabin Style Gatlinburg
$39,607
$181
54%
321$135❌✅❌Y / Y⭐️ 4.9 (184)
Big Beautiful Cabin,Hot tub,Jacuzzi,No steep roads
$51,010
$280
47%
342$169✅✅❌Y / Y⭐️ 5 (20)
Amazing LOCAtion_Hot Tub_FirePit_5Min to DownTOWN!
$83,743
$326
66%
341$145✅✅❌Y / Y⭐️ 5 (142)
Last Minute Summer Discounts!Close to Dntwn Gburg!
$71,610
$235
78%
322$195❌✅❌Y / Y⭐️ 4.8 (61)
Close to downtown Gatlinburg!
$58,642
$221
68%
361$150❌❌❌Y / Y⭐️ 4.9 (33)
Summer price drop! Hot tub + game room!
$149,871
$568
70%
322$195❌✅❌Y / Y⭐️ 4.9 (61)
Bears Haven with the new Resort Pool, Plus over
$44,761
$188
59%
342$256✅✅❌Y / Y⭐️ 4.8 (8)
Luxury Mountain Escape , $600 Free Amenities /day
$49,165
$192
61%
342$256✅✅❌Y / Y⭐️ 5 (7)
New Resort Pool, Plus over $800 Free Amenities
$45,112
$190
59%
341$231✅✅❌Y / Y⭐️ 4.8 (5)
A Breath of Fresh Air. 3 BR with new Resort Pool.
$55,043
$196
68%
341$231✅✅✅Y / Y⭐️ 4.8 (34)
Tennessee Dream, New Resort Pool, Plus over $600
$50,667
$198
61%
341$256✅✅✅Y / Y⭐️ 4.5 (6)
Chateau Bliss, New Resort Pool, Plus over $600
$43,708
$195
53%
342$231✅✅✅Y / Y⭐️ 4.7 (10)

Return Metrics

-8.16% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$17,692-$35,385-$53,077-$70,770-$88,462-$176,925-$530,776
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$723,520$723,520$723,520$723,520$723,520$723,520$723,520
Down Payment$180,880$180,880$180,880$180,880$180,880$180,880$180,880
Property Appreciation$27,132$55,077$83,862$113,510$144,047$311,037$1,290,816
Total Return$913,839$924,092$935,184$947,140$959,984$1,038,512$1,664,440

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-8.16%

Cap Rate

4.78%

Return on Investment

8.45%

property-location

1761 Mountain Shadow Way Gatlinburg TN 37738 Gatlinburg, TN, 37738

3 bed • 3 bath • 10 guests

Est. $4,338/mo

Agent

Inquire about this property

Contact Agent

$904,400

Zestimate

$65,512

Annual Revenue

BNBCalc predicts this property will get $265 per night with 61% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 68% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$64,554

Avg annual revenue

61%

Avg occupancy rate

$265

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

$40k

$75k

$110k

$150k

Sign up to see the data on 15 all comparables

-$17,693

Profit

Revenue

$65,512

Operating Expenses

$22,197

Operating Income

$43,315

Mortgage & Taxes

$61,008

Profit (Cash Flow)

-$17,693

$216,762

Cash Investment

Down Payment

$180,880

Renos & Furnishing

$8,750

Closing Costs

$27,132

Total

$216,762

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-8.16%

Cap Rate

4.78%

Profit (Cummulative)

-$17,693

$723,520

$8,750

$27,132

$0

Total Gain

$18,324

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

$42,924

Deductible property tax

$8,954

Your total deduction

$143,757

Your adjusted annual income

$150,000 - $143,757 = $6,243


Taxes on $6,243 (30%)

$1,873

Your old tax bill

$45,000

Your new tax bill

$1,873


Estimated tax savings

$43,127

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:

2003

Size:

2,125 sqft

Type:

SFR

Parking:

-

Heating:

YES

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
311 Sterling Dr432,016-26,5722021$828,00035
1400 E Parkway-23,608-9,1481984$250,000-
1785 Mountain Shadows Way111,250-02003$425,000160
315 Braun Wren Way-31,920-01998$170,100-
1627 Misty Hollow Way-21,662-02003$0-
524 Hoot Owl Way221,040-01998$525,000411
1640 Misty Hollow Way-31,560-02005$695,000-
170 Glades Rd-516,620-561,9242006$2,350,000237
678 Bruce Rd-32,652-10,8901970$725,000-
329 Buhrs Way-1768-15,2461982$160,000-

Property Details

  • MLS Status: property-details-mls-status-sold
  • Property Use: Single Family Residence
  • Stories: 2
  • Lot size: -
  • Building area: 2,125 sqft
  • Garage: No
  • Heating: Yes
  • Pool: Yes
  • Fireplaces: 2
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: C-2
  • Land Use: Residential
  • Parcel Number: 078117M E 00200 046
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2021
  • Assessed Value: $143,400
  • County Est. Land Value: $17,500
  • Assessed Land Value: $7,000
  • County Est. Structure Value: $341,000
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
06/23/21$635,00080%Melissa Vollmer, Robert J Opelle

Ownership

  • Name: Melissa Vollmer
  • Owner Occupied: No
  • Owner Mailing Address: 4307 Los Padres Dr, Fallbrook, Ca 92028
  • Years Owned: 38
  • Home Equity: $132,400
  • Mortgage Balance Remaining: $508,000
  • Financed amount: 80%
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No