2669 Sulpher Spring Way Sevierville, Tennessee, 37862
3 bed • 5 bath • 9 guests
Est. $5,778/mo
Inquire about this property
Contact Agent
$1,204,600
Zestimate
Airbnb Investor Score
-$22,027
Annual Profit
4.9%
Cap Rate
-7.7%
Cash on Cash
$83,805
Annual Revenue
BNBCalc predicts this property will get $353 per night with 65% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 36% 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.
$87,820
Avg annual revenue
65%
Avg occupancy rate
$353
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$100k
$160k
$220k
Sign up to see the data on 40 all comparables
-$22,028
Profit
Revenue
$83,805
Operating Expenses
$24,575
Operating Income
$59,231
Mortgage & Taxes
$81,259
Profit (Cash Flow)
-$22,028
$286,308
Cash Investment
Down Payment
$240,920
Renos & Furnishing
$9,250
Closing Costs
$36,138
Total
$286,308
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.69%
Cap Rate
4.91%
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
$57,172
Deductible property tax
$11,926
Your total deduction
$142,642
Your adjusted annual income
$150,000 - $142,642 = $7,358
Taxes on $7,358 (30%)
$2,207
Your old tax bill
$45,000
Your new tax bill
$2,207
Estimated tax savings
$42,793
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:
0.62 sqft
Year built:
2023
Size:
3,645 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 0.62 sqft
- Building area: 3,645 sqft
- Garage: No
- Heating:
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Gravel
- Amenities: Dishwasher, Dryer, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer, Water Softener Rented
- Price per square foot: $330
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 103 01724 000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $778,300
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,204,600
Schools