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

3 bed • 3 bath • 10 guests • $389,999

BNB

Calc

Annual Revenue

$57,131

Profit (Cash Flow)

$9,716

Cap Rate

9.2%

Annual Revenue

$57,131

AirDNA projects $337/night at 56% occupancy ($68,928). Airbtics projects $237/night at 66% occupancy ($57,131). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 66% occupancy rate, $237 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,884	$59,133	$86,467	$117,539
Occupancy	55%	66%	81%	87%
Nightly Rate	$175	$236	$281	$356

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	$41,022	$217	49%	3	2	3	$210	❌	✅	❌	Y / Y	⭐️ 5 (89)
Hidden Hills Hideaway	$78,084	$260	81%	3	3	1	$165	✅	✅	❌	Y / Y	⭐️ 5 (40)
Gorgeous Cabin w/ VIEWS + Hot Tub! Sleeps 6!	$52,072	$149	88%	3	3	1	$177	❌	✅	❌	Y / Y	⭐️ 5 (103)
10 Mins to Downtown Gatlinburg~HotTub~Rockytop	$83,188	$373	59%	3	2	1	$155	❌	✅	❌	Y / Y	⭐️ 5 (52)
Truly Blessed \| Pet Friendly, Game Room, Hot Tub!	$79,705	$313	68%	3	3	2	$180	✅	✅	✅	Y / Y	⭐️ 4.5 (14)
Hemlock Manor \| Porch Swing, Game Room, Hot Tub	$81,637	$287	76%	3	3	1	$180	✅	✅	❌	Y / Y	⭐️ 4 (8)
Exquisite! Stunning Views Hot TubGameRoom*Arcade	$104,247	$340	82%	3	3	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (152)
Bear Tracks - Mountain views and hot tub soaks!	$95,474	$381	66%	3	3	1	$245	✅	✅	❌	Y / Y	⭐️ 4.5 (27)
Sasquatch Lodges G (Sleeps 13)	$19,847	$96	46%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Stunning Mountain Cabin w/ Hot tub	$165,337	$448	99%	3	3	1	$250	❌	✅	❌	Y / Y	⭐️ 5 (45)
Family Fun- Laser Tag, Foosball, Hot Tub	$44,832	$171	65%	3	2.5	1	$180	❌	✅	❌	Y / Y	⭐️ 5 (41)
Private Hot Tub @ Bearadise!	$44,208	$237	49%	3	2.5	2	$170	✅	✅	❌	Y / Y	⭐️ 5 (6)
View\|Hot Tub\|Theater Rm\|Family Fun\|Pool Now Open	$75,382	$247	81%	3	3	2	$215	✅	✅	❌	Y / Y	⭐️ 5 (96)
Bear Feet Gatlinburg has beautiful GSMNP views!	$70,631	$235	81%	3	2	2	$240	✅	✅	✅	Y / Y	⭐️ 5 (84)
June Incredible Rates! Pools Open! Prime Location!	$55,310	$176	83%	3	2	1	$115	✅	✅	❌	Y / Y	⭐️ 5 (289)
2 Pools! Location! Hot Tub, Game Room, 2K+ Sq Feet	$37,214	$139	67%	3	3	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (154)
Tomorrow Open! May 9 $199/Nt! June 10-14 Open!	$89,247	$251	95%	3	3	1	$179	✅	✅	❌	Y / Y	⭐️ 5 (187)
May $159/Nt Wkdy Rates! 16th $199/Nt Rate! Pools!	$59,804	$183	87%	3	3.5	1	$139	✅	✅	❌	Y / Y	⭐️ 5 (318)
3 bedroom cabin with no mtns to climb	$49,642	$202	66%	3	2	2	$105	❌	✅	✅	Y / Y	⭐️ 4.5 (42)
Secluded Cabin \| Hot Tub, Theater + Arcade Games	$64,335	$373	46%	3	3	2	$380	✅	✅	❌	Y / Y	⭐️ 5 (61)
Amazing Game Room! Hot Tub, Gatlinbug, Private	$57,046	$204	68%	3	3	2	$260	✅	✅	❌	Y / Y	⭐️ 5 (262)
Cloud Dancer \| Wooded Views, Hot Tub, Pool Table	$69,916	$284	65%	3	3	2	$180	✅	✅	❌	Y / Y	⭐️ 4 (7)
Close to Downtown, Smokies, Sports World!	$50,181	$210	63%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (189)
Up & Away by Bear Camp	$53,982	$217	64%	3	3	1	$165	❌	✅	❌	Y / Y	⭐️ 4.5 (7)
1/2 mile frm Rocky Top Sports, 3 mile to Gburg!	$78,914	$269	79%	3	3	1	$140	✅	✅	✅	Y / N	⭐️ 4.5 (7)
Game room, hot tub, perfect Gatlinburg location!	$38,591	$210	46%	3	2	3	$200	❌	✅	❌	Y / Y	⭐️ 5 (26)
Updated! Great Reviews! HotTub! Fast WiFi~Arcade	$53,451	$244	57%	3	3	2	$210	✅	✅	❌	Y / Y	⭐️ 5 (14)
Family Fun-Game Room- Hot tub-Pool-Gatlinburg(4mi)	$49,307	$148	80%	3	2	2	$220	✅	✅	❌	Y / Y	⭐️ 5 (152)
Prime Location l Hot Tub l Pet Friendly	$37,883	$142	69%	3	2	2	$250	❌	✅	✅	N / N	⭐️ 4.5 (99)
Sasquatch Lodge C (Sleeps 9)	$21,525	$124	40%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (13)
Fireplace \| Hot Tub \| Soaking Tub \| Firepit \| SALE	$58,731	$201	73%	3	3	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (116)
Mountain Views, Fire pit, Game room, 3 King Suites	$98,474	$280	93%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (108)
Sasquatch Lodge E Sleeps 13	$17,940	$108	40%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (34)
Perfect location! Hot tub, 2 king beds, bunk room	$36,192	$165	57%	3	2	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (11)
Great location, WiFi,HotTub,Game room,HDTV,Pet Ok	$74,050	$253	79%	3	3	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (150)
Stunning & Fresh 3/2 cabin on large forested lot	$64,665	$273	62%	3	2	2	$139	❌	✅	❌	Y / Y	⭐️ 5 (10)
Free Dollywood Tix/Spacious/Central/PoolTable/	$56,380	$174	81%	3	3	1	$285	✅	✅	❌	Y / Y	⭐️ 5 (32)
Hot tub, gazebo, & seclusion in this GBurg 3BR!	$40,441	$241	45%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (8)
Homey 3 bedroom close to Rocky Top. Inviting hot t	$57,660	$301	51%	3	3	1	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (313)
Convenient, clean, fun, fire pit	$44,060	$355	33%	3	2.5	2	$270	✅	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

9.86% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,716	$19,432	$29,148	$38,865	$48,581	$97,162	$291,488
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	$411,415	$433,182	$455,311	$477,812	$500,697	$621,288	$1,238,118

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.86%

Cap Rate

9.23%

Return on Investment

25.64%

1851 Hidden Hills Rd Gatlinburg, Tennessee, 37738

3 bed • 3 bath • 10 guests

Purchase Price

Est. $1,871/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$9,716

Annual Profit

9.2%

Cap Rate

9.9%

Cash on Cash

$57,131

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $337/night at 56% occupancy ($68,928.84). Airbtics projects $237/night at 66% occupancy ($57,131).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$61,265

Avg annual revenue

66%

Avg occupancy rate

$237

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

$65k

$115k

$165k

$9,716

Profit

Revenue

$57,131

Operating Expenses

$21,107

Operating Income

$36,024

Mortgage & Taxes

$26,308

Profit (Cash Flow)

$9,716

$98,450

Cash Investment

Down Payment

$78,000

Renos & Furnishing

$8,750

Closing Costs

$11,700

Total

$98,450

DSCR Ratio

Strong

1.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.86%

Cap Rate

9.23%

Return on Investment

25.64%

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

$75,771

Your adjusted annual income

$150,000 - $75,771 = $74,229

Taxes on $74,229 (30%)

$22,269

Your old tax bill

$45,000

Your new tax bill

$22,269

Estimated tax savings

$22,731

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