2044 Bill Flagle Way Sevierville, Tennessee, 37876
2 bed • 2 bath • 6 guests
Est. $1,989/mo
This property is for sale!
Contact Agent
$39,994
Annual Revenue
BNBCalc predicts this property will get $241 per night with 58% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$56,662
Avg annual revenue
58%
Avg occupancy rate
$241
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$95k
$140k
Sign up to see the data on 40 all comparables
-$6,859
Profit
Revenue
$39,994
Operating Expenses
$18,879
Operating Income
$21,115
Mortgage & Taxes
$27,974
Profit (Cash Flow)
-$6,859
$101,881
Cash Investment
Down Payment
$82,940
Renos & Furnishing
$6,500
Closing Costs
$12,441
Total
$101,881
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.73%
Cap Rate
5.09%
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
$19,682
Deductible property tax
$4,106
Your total deduction
$60,481
Your adjusted annual income
$150,000 - $60,481 = $89,519
Taxes on $89,519 (30%)
$26,856
Your old tax bill
$45,000
Your new tax bill
$26,856
Estimated tax savings
$18,144
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:
2001
Size:
1,008 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 915 Buck Way | - | 2 | 1,310 | - | 16,988 | 2000 | $0 | - |
| 1118 Carroll Hill Ln | 2 | 2 | 1,008 | - | 12,197 | 2001 | $0 | - |
| 921 Lake Smoky Rd | - | 1 | 588 | - | 0 | 1975 | $500,000 | - |
| 1149 Flat Creek Rd | - | 1 | 760 | - | 143,748 | 1962 | $0 | - |
| 2023 Bill Flagle Way | - | 2 | 1,310 | - | 87,120 | 2001 | $0 | - |
| 1045 Willard Way | 2 | 2 | 1,056 | - | 0 | 2000 | $430,000 | - |
| 2019 Bill Flagle Way | - | 1 | 1,008 | - | 0 | 2001 | $0 | - |
| 326 Perry Branch Way | - | 1 | 416 | - | 182,516 | 1993 | $0 | - |
| Perry Branch Way | - | 2 | 2,720 | - | 95,832 | 1990 | $0 | - |
| 1015 Willard Way | - | 3 | 4,634 | - | 189,486 | 1999 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: 1,008 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 094J B 04800
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $43,300
- County Est. Land Value: $20,000
- Assessed Land Value: $5,000
- County Est. Structure Value: $153,200
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/27/18 | $0 | 0% | Sevier County Properties Llc |
| 09/17/15 | $95,000 | 100% | Bill Whitaker, Allison Whitaker |
| 03/27/12 | $92,000 | 100% | Jimmy Dail Cline, Rebecca Ann Cline |
| Invalid Date | $92,500 | 100% | First Horizon Home Loan Corp |
Ownership
- Name: Sevier County Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 40 S Nile Ln, Stout, OH 45684
- Years Owned: 77
- Home Equity: $384,419
- Mortgage Balance Remaining: $97,444
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No