BNBCalc Short Term Rental Investment Analysis 1851 Hidden Hills Rd, Gatlinburg, TN, 37738

3 bed • 3 bath • 7 guests • $389,999

BNB

Calc

Annual Revenue

$58,578

Profit (Cash Flow)

$10,975

Cap Rate

9.6%

Annual Revenue

$58,578

AirDNA projects $341/night at 55% occupancy ($68,501). Airbtics projects $243/night at 66% occupancy ($58,577). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $243 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,112	$61,866	$83,849	$123,992
Occupancy	53%	68%	80%	87%
Nightly Rate	$184	$240	$276	$376

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Fun Family Cabin \| Game Room \| Hot tub	$42,082	$205	53%	3	2	3	$210	❌	✅	❌	Y / Y	⭐️ 5 (86)
Hidden Hills Hideaway	$75,933	$258	79%	3	3	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (32)
Gorgeous Cabin w/ VIEWS + Hot Tub! Sleeps 6!	$51,461	$146	88%	3	3	1	$177	❌	✅	❌	Y / Y	⭐️ 5 (97)
10 Mins to Downtown Gatlinburg~HotTub~Rockytop	$85,814	$394	58%	3	2	1	$155	❌	✅	❌	Y / Y	⭐️ 5 (47)
Truly Blessed \| Pet Friendly, Game Room, Hot Tub!	$80,622	$304	71%	3	3	2	$180	✅	✅	✅	Y / Y	⭐️ 4.5 (12)
Cloud Dancer \| Wooded Views, Hot Tub, Pool Table	$71,434	$275	69%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Bear Tracks - Mountain views and hot tub soaks!	$100,063	$400	66%	3	3	1	$245	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Sasquatch Lodges G (Sleeps 13)	$18,636	$95	43%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (27)
Escape to Whispering Pines – Cozy Cabin & Hot Tub	$41,918	$162	64%	3	2.5	1	$180	❌	✅	❌	Y / Y	⭐️ 5 (32)
Fireside Nights @ Bearadise in the Smokies	$43,509	$245	47%	3	2.5	2	$170	✅	✅	❌	Y / Y	⭐️ 5 (5)
Mountain View\|Hot Tub\|Fire Place\|Theater Room	$74,330	$242	81%	3	3	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (94)
Charming G'burg Cabin Close to Downtown w Hot Tub!	$53,979	$172	83%	3	2	1	$115	✅	✅	❌	Y / Y	⭐️ 5 (269)
Location! Hot Tub, Game Room, 2K+ Sq Feet	$37,214	$136	69%	3	3	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (145)
Feb Openings! Gorgeous G'burg Cabin Ideal Location	$88,899	$250	95%	3	3	1	$179	✅	✅	❌	Y / Y	⭐️ 5 (178)
Feb Openings Now! Hot Tub, Pool Table, Location!	$58,212	$178	87%	3	3.5	1	$139	✅	✅	❌	Y / Y	⭐️ 5 (303)
3 bedroom cabin with no mtns to climb	$51,747	$208	67%	3	2	2	$105	❌	✅	✅	Y / Y	⭐️ 4.5 (42)
Cabin in Gatlinburg with Hot Tub and Theater Room	$62,367	$374	45%	3	3	2	$380	✅	✅	❌	Y / Y	⭐️ 5 (56)
Amazing Game Room! Hot Tub, Gatlinbug, Private	$55,198	$193	70%	3	3	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (250)
Exquisite! Stunning Views HotTubGameRoom *Arcade	$106,059	$346	82%	3	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (137)
Arts & Crafts District, Hot Tub, Close to Downtown Gatlinburg & Smoky Mountain National Park!!	$52,344	$207	67%	3	3	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (183)
Up & Away by Bear Camp	$55,622	$216	67%	3	3	2	$165	❌	✅	❌	Y / Y	⭐️ 4.5 (6)
Minutes from dwntwn Gatlinburg! SAVE 50% in Jan!	$79,172	$267	80%	3	3	1	$140	✅	✅	✅	Y / N	⭐️ 4.5 (7)
Game room, hot tub, perfect Gatlinburg location!	$39,750	$209	48%	3	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (25)
Updated! Great Reviews! HotTub! Fast WiFi~Arcade	$53,076	$240	58%	3	3	2	$210	✅	✅	❌	Y / Y	⭐️ 5 (14)
Family Fun-Game Room- Hot tub-NearGatlinburg(4mi)	$46,576	$143	78%	3	2	2	$220	✅	✅	❌	Y / Y	⭐️ 5 (140)
Prime Location l Hot Tub l Pet Friendly	$38,911	$143	70%	3	2	2	$250	❌	✅	✅	N / N	⭐️ 4.5 (87)
Fireplace \| HotTub \| Soaking Tub \| Firepit \| Swing	$56,290	$187	76%	3	3	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (110)
Mountain Views, Fire pit, Game room, 3 King Suites	$97,113	$276	93%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (107)
Perfect location! Hot tub, 2 king beds, bunk room	$34,417	$166	54%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (11)
Great location, WiFi,HotTub,Game room,HDTV,Pet Ok	$73,983	$249	80%	3	3	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (147)
Bear Feet Gatlinburg has beautiful GSMNP views!	$68,868	$229	81%	3	2	2	$240	✅	✅	✅	Y / Y	⭐️ 5 (85)
Stunning & Fresh 3/2 cabin on large forested lot	$64,359	$278	61%	3	2	2	$139	❌	✅	❌	Y / Y	⭐️ 5 (8)
Hot tub, gazebo, & seclusion in this GBurg 3BR!	$37,491	$240	42%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (8)
Fall Special! Hot tub, fireplace, Rocky Top,	$58,326	$317	49%	3	3	1	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (305)
Hemlock Manor \| Porch Swing, Game Room, Hot Tub	$76,960	$271	76%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4 (8)
Convenient, clean, fun, fire pit	$41,190	$350	31%	3	2.5	2	$270	✅	✅	❌	Y / Y	⭐️ 5 (5)
Modern Rustic A-Frame w/ fenced yard	$55,320	$234	61%	3	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (35)
Sasquatch Lodge A sleeps 12	$18,056	$95	42%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Wine Down - Arcade Games, Pool Table & Hot Tub!	$77,603	$438	47%	3	3	1	$229	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Breathtaking Mtn View, Secluded, Sweet Location ❤️	$143,374	$403	92%	3	3	1	$300	✅	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

11.14% 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)	$10,974	$21,949	$32,923	$43,898	$54,873	$109,746	$329,238
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$311,999	$311,999	$311,999	$311,999	$311,999	$311,999	$311,999
Down Payment	$77,999	$77,999	$77,999	$77,999	$77,999	$77,999	$77,999
Property Appreciation	$11,699	$23,750	$36,163	$48,948	$62,116	$134,127	$556,630
Total Return	$412,673	$435,699	$459,086	$482,845	$506,988	$633,872	$1,275,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.14%

Cap Rate

9.55%

Return on Investment

26.92%

1851 Hidden Hills Rd Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 7 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$10,974

Annual Profit

9.6%

Cap Rate

11.1%

Cash on Cash

$58,578

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $341/night at 55% occupancy.Projected nightly rate is $243/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$61,706

Avg annual revenue

66%

Avg occupancy rate

$243

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

$100k

$145k

$10,975

Profit

Revenue

$58,578

Operating Expenses

$21,295

Operating Income

$37,283

Mortgage & Taxes

$26,308

Profit (Cash Flow)

$10,975

$98,450

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$8,750

Closing Costs

$11,700

Total

$98,450

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.14%

Cap Rate

9.55%

Return on Investment

26.92%

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

$18,510

Deductible property tax

$3,861

Your total deduction

$28,869

Your adjusted annual income

$150,000 - $28,869 = $121,131

Taxes on $121,131 (30%)

$36,339

Your old tax bill

$45,000

Your new tax bill

$36,339

Estimated tax savings

$8,661

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:

0.36 sqft

Year built:

2000

Size:

1,002 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Forced Air, Natural Gas, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.36 sqft

Building area: 1,002 sqft

Garage: No

Heating: Central, forced air, natural gas, electric

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air, Ceiling Fan(s)

View: -

Parking: None

Amenities: Dishwasher, Dryer, Range, Refrigerator, Washer, Other

Price per square foot: $389

Lot Info

Zoning: -

Land Use: -

Parcel Number: 118I E 001.00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $167,200

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools