2838 Seth Rd Pigeon Forge, Tennessee, 37863
2 bed • 2.5 bath • 8 guests
Est. $2,656/mo
This property is for sale!
Contact Agent
$50,689
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $257/night at 54% occupancy ($50,688.56). Airbtics projects $191/night at 64% occupancy ($44,647).
Top 81% of comparables
Top 11% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$48,494
Avg annual revenue
64%
Avg occupancy rate
$191
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$55k
$80k
$105k
Sign up to see the data on 10 all comparables
-$6,939
Profit
Revenue
$50,689
Operating Expenses
$20,270
Operating Income
$30,419
Mortgage & Taxes
$37,358
Profit (Cash Flow)
-$6,939
$133,999
Cash Investment
Down Payment
$110,760
Renos & Furnishing
$6,625
Closing Costs
$16,614
Total
$133,999
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.17%
Cap Rate
5.49%
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
$26,284
Deductible property tax
$5,483
Your total deduction
$153,003
Your adjusted annual income
$150,000 - $153,003 = -$3,003
Taxes on -$3,003 (30%)
-$901
Your old tax bill
$45,000
Your new tax bill
-$901
Estimated tax savings
$45,901
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:
11,326 sqft
Year built:
2007
Size:
1,664 sqft
Type:
SFR
Parking:
-
Heating:
YES
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2813 Rolling Hills Dr | - | 2 | 2,647 | - | 114,127 | 1983 | $0 | - |
| 730 Kings Hills Blvd | - | 2 | 2,001 | - | 0 | 1994 | $301,000 | - |
| 626 Country Oaks Dr | 1 | 1 | 624 | - | 35,284 | 1996 | $407,500 | 36 |
| 334 Greenwood Way | 1 | 1 | 792 | - | 1,742 | 1999 | $475,000 | 39 |
| 314 Woodridge Way | - | 2 | 1,462 | - | 3,601 | 1994 | $252,895 | - |
| 2639 High Valley Dr | 3 | 2 | 1,943 | - | 19,602 | 1965 | $374,500 | 88 |
| Ogle Dr | - | 4 | 1,152 | - | 670,824 | 2003 | $2,200,000 | - |
| 810 Pine Mountain Rd | - | 1 | 1,180 | - | 1,424,848 | 1938 | $1,015,000 | - |
| 504 Chickasaw Gap Way | 1 | 2 | 800 | - | 0 | 2000 | $96,621,621 | 41 |
| 2914 Granite Ave | 3 | 2 | 1,336 | - | 10,019 | 2016 | $355,000 | 28 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 11,326 sqft
- Building area: 1,664 sqft
- Garage: No
- Heating: Yes
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2
- Land Use: Residential
- Parcel Number: 078094B E 01600
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $77,475
- County Est. Land Value: $45,000
- Assessed Land Value: $11,250
- County Est. Structure Value: $264,900
Market Estimate: $460,298