BNBCalc Short Term Rental Investment Analysis 225 Collier Dr #U-2502, Sevierville, TN, 37862

1 bed • 1 bath • 6 guests • $270,000

BNB

Calc

Annual Revenue

$55,608

Profit (Cash Flow)

$16,486

Cap Rate

12.9%

Annual Revenue

$55,608

AirDNA projects $180/night at 81% occupancy ($53,252). Airbtics projects $156/night at 61% occupancy ($34,756). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 87% occupancy rate, $175 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,793	$28,386	$56,557	$74,859
Occupancy	44%	50%	87%	100%
Nightly Rate	$138	$152	$175	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Relax Poolside at Wyndham Smoky Mountains: 1 Bedro	$72,788	$197	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 5 (16)
1 bdrm Wyndham Smoky Mountain	$27,406	$144	52%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 0 (2)
Spacious Family Resort, Pools, Close to Attraction	$73,457	$199	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 4.5 (7)
Perfect Tenn! Explore Smoky Mts., Dollywood, & Wat	$75,292	$204	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 5 (20)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$22,063	$137	44%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Beautiful view/ Great location	$20,408	$136	41%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (19)
Beautiful 1 bedroom suite in the Smoky Mountains	$20,467	$104	49%	1	1	2	$119	✅	✅	❌	Y / Y	⭐️ 4 (5)
1 bedroom suite in the Smoky Mountains	$40,707	$134	83%	1	1	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (51)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$25,423	$151	46%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$22,326	$122	50%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (12)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$21,909	$146	41%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$24,709	$157	43%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Mini Golf, Outdoor Enthusiast's Dream, Family Attr	$73,745	$200	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 4.5 (18)
Southern Charm + Comforts of Home-Wyn Smoky Mounta	$71,453	$193	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 5 (25)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$25,927	$154	46%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$21,876	$139	43%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Smoky Mountains Resort- 1 bedroom sleeps 4	$18,724	$82	61%	1	1	3	$69	✅	✅	❌	Y / Y	⭐️ 5 (7)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$24,079	$153	43%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$23,922	$152	43%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$23,058	$150	42%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (4)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$23,833	$148	44%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$24,079	$153	43%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Smoky Mountains- 1 bedroom deluxe	$34,843	$170	56%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (14)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$21,784	$124	48%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (20)
Family Heaven: 1BR Deluxe w/ Pools & Activities, n	$73,529	$199	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 4.5 (52)
Wyndham Smoky Mountains 1 Br. Dlx. w/ Mini Golf, H	$79,107	$215	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 5 (3)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$25,199	$153	45%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Spacious Family Resort, Pools, Close to Attraction	$70,982	$192	100%	1	1	1	$114	✅	✅	❌	Y / Y	⭐️ 5 (5)
Smoky Mountains 1BR Resort Unit	$29,089	$118	62%	1	1	2	$139	✅	✅	❌	Y / Y	⭐️ 4 (5)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$21,521	$120	49%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$29,120	$153	52%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$27,999	$153	50%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$27,816	$152	50%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$28,372	$152	51%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (6)
1 bdrm condo Smoky Mountains, TN	$32,786	$142	57%	1	1	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (6)
Wyndham Smoky Mountains\|1BR/1BA Balcony King Suite	$28,928	$152	52%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (5)
Panoramic Smoky Mountain Views, Spacious Suites, F	$71,736	$196	100%	1	1	1	$0	✅	✅	❌	Y / Y	⭐️ 5 (45)
Smoky Mountains Resort 1 Bedroom	$20,840	$129	42%	1	1	2	$139	✅	✅	❌	Y / Y	⭐️ 5 (3)
Condo in Great Smoky Mountains	$75,367	$208	99%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
GORGEOUS 1 BEDROOM SMOKY MOUNTAINS!!	$29,690	$169	48%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4 (3)

Return Metrics

24.84% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,485	$32,971	$49,457	$65,943	$82,429	$164,859	$494,578
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,652	$5,468	$8,458	$11,632	$15,002	$35,238	$216,000
Down Payment	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$81,238	$108,883	$136,952	$165,463	$194,436	$346,955	$1,149,939

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.84%

Cap Rate

12.85%

Return on Investment

41.05%

225 Collier Dr #U-2502 Sevierville, TN, 37862

1 bed • 1 bath • 6 guests

Purchase Price

Est. $1,295/mo

Inquire about this property

Contact Agent

139

Airbnb Investor Score

$16,485

Annual Profit

12.9%

Cap Rate

24.8%

Cash on Cash

$55,608

Annual Revenue

BNBCalc predicts this property will get $156 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$37,658

Avg annual revenue

61%

Avg occupancy rate

$156

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

$20k

$40k

$60k

$80k

$16,486

Profit

Revenue

$55,608

Operating Expenses

$20,909

Operating Income

$34,699

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$16,486

$66,350

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$4,250

Closing Costs

$8,100

Total

$66,350

DSCR Ratio

Strong

1.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.84%

Cap Rate

12.85%

Return on Investment

41.05%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$10,849

Your adjusted annual income

$150,000 - $10,849 = $139,151

Taxes on $139,151 (30%)

$41,745

Your old tax bill

$45,000

Your new tax bill

$41,745

Estimated tax savings

$3,255

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:

5.74 sqft

Year built:

2005

Size:

703 sqft

Type:

CONDO

Parking:

Heating:

Central, Heat Pump, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: 5.74 sqft

Building area: 703 sqft

Garage: No

Heating: Central, heat pump, electric

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air

View: Mountain(s), City

Parking: Off Street, None, Common

Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Self Cleaning Oven, Washer

Price per square foot: $384

Lot Info

Zoning: -

Land Use: -

Parcel Number: 072 155.08

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Sevierville Middle School with 3/10 star rating
High School: Sevier County High School with 5/10 star rating