1761 Mountain Shadow Way Gatlinburg TN 37738 Gatlinburg, TN, 37738
3 bed • 3 bath • 10 guests
Est. $4,338/mo
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 311 Sterling Dr | 4 | 3 | 2,016 | - | 26,572 | 2021 | $828,000 | 35 |
| 1400 E Parkway | - | 2 | 3,608 | - | 9,148 | 1984 | $250,000 | - |
| 1785 Mountain Shadows Way | 1 | 1 | 1,250 | - | 0 | 2003 | $425,000 | 160 |
| 315 Braun Wren Way | - | 3 | 1,920 | - | 0 | 1998 | $170,100 | - |
| 1627 Misty Hollow Way | - | 2 | 1,662 | - | 0 | 2003 | $0 | - |
| 524 Hoot Owl Way | 2 | 2 | 1,040 | - | 0 | 1998 | $525,000 | 411 |
| 1640 Misty Hollow Way | - | 3 | 1,560 | - | 0 | 2005 | $695,000 | - |
| 170 Glades Rd | - | 5 | 16,620 | - | 561,924 | 2006 | $2,350,000 | 237 |
| 678 Bruce Rd | - | 3 | 2,652 | - | 10,890 | 1970 | $725,000 | - |
| 329 Buhrs Way | - | 1 | 768 | - | 15,246 | 1982 | $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
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/23/21 | $635,000 | 80% | 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