Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 225 Collier Dr

1 bed • 1 bath • 3 guests • $270,000

BNB

Calc

Report by:

christy lin

christylinmoore@gmail.com

Annual Revenue

$48,913

Profit (Cash Flow)

$10,661

Cap Rate

10.7%

Annual Revenue

$48,913

AirDNA projects $186/night at 72% occupancy ($48,913). Airbtics projects $165/night at 60% occupancy ($36,159). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $186 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,684$29,199$47,353$87,769
Occupancy47%49%73%100%
Nightly Rate$146$159$171$235

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$18,514
$112
41%
112$119✅✅❌Y / Y⭐️ 4.2 (5)
$32,336
$155
57%
112$0✅❌❌Y / N⭐️ 0 (2)
$24,917
$148
46%
111$0✅✅❌Y / Y⭐️ 5 (4)
$34,623
$172
55%
112$0✅✅❌Y / Y⭐️ 4.8 (14)
$86,629
$235
100%
111$114✅✅❌Y / Y⭐️ 4.7 (17)
$86,629
$235
100%
111$114✅✅❌Y / Y⭐️ 4.9 (23)
$86,757
$235
100%
111$114✅✅❌Y / Y⭐️ 4.8 (7)
$85,903
$233
100%
111$114✅✅❌Y / Y⭐️ 4.7 (52)
$86,636
$235
100%
111$114✅✅❌Y / Y⭐️ 4.8 (18)
$86,760
$235
100%
111$114✅✅❌Y / Y⭐️ 5 (11)
$86,389
$235
100%
111$114✅✅❌Y / Y⭐️ 5 (3)
$24,863
$124
50%
112$139✅✅❌Y / Y⭐️ 4.2 (5)
$20,643
$141
40%
112$0✅✅❌Y / Y⭐️ 5 (14)
$42,822
$150
78%
113$0✅✅❌Y / Y⭐️ 4.9 (47)
$28,164
$171
45%
111$0✅✅❌Y / Y⭐️ 5 (3)
$25,927
$154
46%
111$0✅✅❌Y / Y⭐️ 0 (0)
$29,411
$164
49%
111$0✅✅❌Y / Y⭐️ 5 (6)
$28,987
$165
48%
111$0✅✅❌Y / Y⭐️ 4.5 (2)
$28,812
$164
48%
111$0✅✅❌Y / Y⭐️ 2 (1)
$28,987
$165
48%
111$0✅✅❌Y / Y⭐️ 5 (1)
$29,412
$164
49%
111$0✅✅❌Y / Y⭐️ 5 (1)
$26,001
$148
48%
111$0✅✅❌Y / Y⭐️ 0 (0)
$28,987
$165
48%
111$0✅✅❌Y / Y⭐️ 4.5 (2)
$29,412
$164
49%
111$0✅✅❌Y / Y⭐️ 5 (1)
$15,319
$51
72%
111$99✅✅❌Y / Y⭐️ 4.5 (302)
$20,265
$113
49%
112$0✅✅❌Y / Y⭐️ 4.9 (12)
$21,506
$113
52%
112$0✅✅❌Y / Y⭐️ 4.7 (20)
$41,724
$150
76%
112$0✅✅❌Y / Y⭐️ 4.7 (24)
$85,644
$234
100%
111$0✅✅❌Y / Y⭐️ 5 (40)
$43,810
$266
45%
112$0✅✅❌Y / Y⭐️ 4.6 (5)
$19,025
$113
46%
112$0✅✅❌Y / Y⭐️ 3.5 (2)
$28,336
$158
49%
112$0✅✅❌Y / Y⭐️ 5 (4)
$28,336
$158
49%
112$0✅✅❌Y / Y⭐️ 5 (4)
$28,914
$158
50%
112$0✅✅❌Y / Y⭐️ 4.8 (5)
$16,429
$131
32%
112$115✅✅❌Y / Y⭐️ 5 (1)
$23,912
$138
45%
112$139✅✅❌Y / Y⭐️ 5 (3)
$29,280
$160
50%
112$0✅✅❌Y / Y⭐️ 4 (3)
$28,914
$158
50%
112$0✅✅❌Y / Y⭐️ 0 (1)
$22,375
$94
59%
112$139✅✅❌Y / Y⭐️ 4.5 (4)
$27,274
$162
46%
111$0✅✅❌Y / Y⭐️ 4.5 (4)

Return Metrics

16.06% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,661$21,322$31,984$42,645$53,306$106,613$319,841
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$216,000$216,000$216,000$216,000$216,000$216,000$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$288,761$307,765$327,020$346,532$366,310$469,471$975,202

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.06%

Cap Rate

10.69%

Return on Investment

32.27%

property-location

225 Collier Dr Sevierville, Tennessee, 37862

1 bed • 1 bath • 3 guests

Est. $1,295/mo

Agent

Inquire about this property

Contact christy

$65,500

Zestimate

$48,913

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $186/night at 72% occupancy ($48,913.47). Airbtics projects $165/night at 60% occupancy ($36,159).

Top 26% of comparables

Top 23% 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.

$39,239

Avg annual revenue

60%

Avg occupancy rate

$165

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

$40k

$60k

$90k

Sign up to see the data on 40 all comparables

$10,661

Profit

Revenue

$48,913

Operating Expenses

$20,039

Operating Income

$28,875

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$10,661

$66,350

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$4,250

Closing Costs

$8,100

Total

$66,350

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.06%

Cap Rate

10.69%

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

$47,980

Your adjusted annual income

$150,000 - $47,980 = $102,020

Taxes on $102,020 (30%)

$30,606

Your old tax bill

$45,000

Your new tax bill

$30,606

Estimated tax savings

$14,394

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:

162,043 sqft

Year built:

-

Size:

-

Type:

OTHER

Parking:

-

Heating:

-

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: County Owned (Exempt)
  • Stories: -
  • Lot size: 162,043 sqft
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Public Works
  • Parcel Number: 078072 15541
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: $943,000
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -