BNBCalc Short Term Rental Investment Analysis 2606 Windfall Estates Dr, Sevierville, TN, 37876

2 bed • 2 bath • 10 guests • $472,900

BNB

Calc

Annual Revenue

$43,113

Profit (Cash Flow)

$19,147

Cap Rate

5.0%

Annual Revenue

$43,113

AirDNA projects $226/night at 53% occupancy ($43,748). Airbtics projects $227/night at 52% occupancy ($43,113). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $227 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,804	$42,732	$68,608	$96,813
Occupancy	41%	54%	64%	75%
Nightly Rate	$151	$207	$278	$335

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Douglas Lake Cabin w/ Boat Ramp & Water Access!	$65,308	$328	50%	2	2	2	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (71)
Mtn Cabin w/Lake and Pool Access	$40,282	$138	75%	2	2	1	$126	✅	✅	✅	Y / Y	⭐️ 5 (85)
Adaha Cabin 2br/2bth/hot tub/arcades	$40,035	$175	59%	2	2	2	$140	✅	✅	❌	Y / Y	⭐️ 5 (68)
CEDAR TOP \| Reduced Rates + Game Room & Lake	$28,584	$150	43%	2	2	2	$165	✅	❌	❌	Y / Y	⭐️ 0 (2)
Cozy lake house cabin. Sleeps 8-10. Hot Tub!	$73,466	$316	62%	2	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (67)
Winter 20Off Sale A Smoky Moutain Lake Cabin, HT	$60,872	$235	69%	2	2	1	$89	✅	✅	❌	Y / Y	⭐️ 5 (7)
Newly Renovated Cabin w/ Hot Tub, Lake & BBQ!	$26,059	$121	50%	2	2	1	$205	❌	✅	❌	Y / Y	⭐️ 4 (17)
LakeView+HotTub+PoolTable+RetroGaming+GasFireplace	$43,686	$230	51%	2	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (101)
Sevierville Cabin w/ Wraparound Deck + Lake Access	$58,896	$305	48%	2	1	2	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
Sevierville Retreat: Private Hot Tub & Lake Views!	$81,907	$297	72%	2	2	2	$129	✅	✅	❌	Y / Y	⭐️ 4.5 (151)
Sevierville Cabin w/ Lake Access & Private Hot Tub	$102,128	$333	82%	2	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (78)
Cozy Cabin, Minutes to Dollywood, Hot Tub,Pool	$40,727	$167	64%	2	2	1	$160	✅	✅	❌	Y / Y	⭐️ 5 (84)
Smoky Mountain Modern Cabin • Hot Tub • Pool Table	$54,930	$224	65%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (111)
Smoky's Lakeside Den	$30,141	$212	37%	2	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (18)
2BR lakeside with seasonal pool access, AC, & W/D	$17,766	$151	30%	2	2	2	$114	✅	❌	❌	Y / Y	⭐️ 4.8 (17)
Charming Cabin Retreat; Stunning Views; Hot Tub	$105,042	$476	58%	2	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (31)
Sevierville Cabin: Private Deck, Community Pool!	$41,349	$316	34%	2	1	2	$155	✅	❌	❌	Y / Y	⭐️ 4.5 (17)
Cabin next to Douglas Lake with Hot Tub and	$30,107	$126	54%	2	2	1	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (4)
Smoky Mountains Cabin < 1 Mi to Douglas Lake	$67,233	$272	66%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (80)
Sevierville Cabin w/ Furnished Deck & Balcony	$127,296	$465	73%	2	2	2	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (85)
Quiet cabin by Pigeon Forge, Dollywood, Gatlinburg	$29,864	$123	62%	2	2	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (222)
Mountain Resort Cabin with Pool and Lake Access	$56,499	$161	90%	2	2	1	$125	✅	✅	✅	Y / Y	⭐️ 5 (194)
Moosehead Lodge – Fantastic Cabin at Lake Douglas!	$32,180	$136	56%	2	2	1	$215	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
★Smoky Mtn Bearadise at Douglas Lake Resort	$50,850	$172	80%	2	2	3	$100	✅	✅	❌	Y / Y	⭐️ 5 (155)
Smoky Mountains Cabin w/ Lake Access & Game Room!	$79,028	$356	56%	2	3	2	$258	✅	❌	❌	Y / Y	⭐️ 5 (8)
2BR dog-friendly cabin with pool & hot tub	$17,703	$144	31%	2	2	2	$99	✅	✅	✅	Y / Y	⭐️ 5 (31)
Top Of The Way - Views From The Hot Tub	$45,237	$206	60%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Lakeview Pointe - Minutes from Douglas Lake!	$47,126	$222	58%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Charming 2BR + Mountain Views! + Hot Tub	$40,729	$214	52%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
Stairway to Heaven 2 Bd 2 Bth Cabin w/ Hot Tub	$42,846	$196	54%	2	2	2	$140	✅	✅	❌	Y / Y	⭐️ 4.9 (48)
Eagle's Nest - Perfect Smoky Mountain Perch	$46,247	$234	54%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (3)
Quiet & Cozy\|Lake Access\|Hot Tub\|Community Pool	$117,042	$404	78%	2	2	1	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (72)
Family-Friendly Cabin in Douglas Lake Community!	$25,161	$148	34%	2	2	2	$129	✅	❌	❌	Y / Y	⭐️ 4.7 (63)
Summer Family Getaway: Close to Lake!	$50,880	$272	49%	2	2	4	$175	✅	❌	❌	Y / Y	⭐️ 5 (18)
Douglas Lake, Boat Ramp and Dock Access, Fireplace, Community Pool	$21,133	$111	52%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 3 (1)

Return Metrics

51.41% 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)	$19,146	$38,293	$57,440	$76,587	$95,734	$191,469	$574,408
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$456,348	$456,348	$456,348	$456,348	$456,348	$456,348	$456,348
Down Payment	$16,551	$16,551	$16,551	$16,551	$16,551	$16,551	$16,551
Property Appreciation	$14,187	$28,799	$43,850	$59,353	$75,320	$162,638	$674,952
Total Return	$506,233	$539,993	$574,191	$608,840	$643,955	$827,007	$1,722,260

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.41%

Cap Rate

5.03%

Return on Investment

103.21%

2606 Windfall Estates Dr Sevierville, Tennessee, 37876

2 bed • 2 bath • 10 guests

Purchase Price

Est. $2,268/mo

Inquire about this property

Contact Agent

$472,900

Zestimate

131

Airbnb Investor Score

-$15,466

Annual Profit

5.0%

Cap Rate

51.4%

Cash on Cash

$43,113

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 53% occupancy.Projected nightly rate is $227/night at 52% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$47,894

Avg annual revenue

52%

Avg occupancy rate

$227

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

$10k

$50k

$85k

$130k

$19,147

Profit

Revenue

$43,113

Operating Expenses

$19,285

Operating Income

$23,829

Mortgage & Taxes

$4,682

Profit (Cash Flow)

$19,147

$23,052

Cash Investment

Down Payment

$16,552

Renos & Furnishing

$6,500

Total

$23,052

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.41%

Cap Rate

5.03%

Return on Investment

103.21%

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

$29,360

Deductible property tax

$4,682

Your total deduction

$62,733

Your adjusted annual income

$150,000 - $62,733 = $87,267

Taxes on $87,267 (30%)

$26,180

Your old tax bill

$45,000

Your new tax bill

$26,180

Estimated tax savings

$18,820

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:

1 sqft

Year built:

2000

Size:

1,008 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Heat pump, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 1 sqft

Building area: 1,008 sqft

Garage: No

Heating: Heat pump, electric

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: Mountain

Parking: Off-street

Amenities: Dishwasher, Dryer, Freezer, Microwave, Range / Oven, Refrigerator, Washer

Price per square foot: $468

Lot Info

Zoning: -

Land Use: -

Parcel Number: 020OA00200000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $181,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $472,600

Schools

High School: Sevier County High School with 5/10 star rating