BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2973 Mockingbird Way, Pigeon Forge, Tennessee 37862, United States

3 bed • 4 bath • 8 guests • $835,000

BNB

Calc

Annual Revenue

$79,309

Profit (Cash Flow)

-$408

Cap Rate

6.7%

Annual Revenue

$79,309

AirDNA projects $329/night at 66% occupancy ($79,309).

BNB Calc projects a 66% occupancy rate, $329 rate per night.

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


Return Metrics

-0.2% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$407-$815-$1,222-$1,630-$2,037-$4,075-$12,227
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$668,000$668,000$668,000$668,000$668,000$668,000$668,000
Down Payment$167,000$167,000$167,000$167,000$167,000$167,000$167,000
Property Appreciation$25,050$50,851$77,427$104,799$132,993$287,170$1,191,764
Total Return$859,642$885,036$911,204$938,169$965,956$1,118,094$2,014,537

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.2%

Cap Rate

6.69%

Return on Investment

16.33%

property-location

2973 Mockingbird Way Pigeon Forge, Tennessee, 37862

3 bed • 4 bath • 8 guests

Est. $4,005/mo

Agent

This property is for sale!

Contact Agent

$79,309

Annual Revenue


AirDNA projects $329/night at 66% occupancy ($79,309.08).

Top 101% of comparables

Top 101% of comparables


-$408

Profit

Revenue

$79,309

Operating Expenses

$23,390

Operating Income

$55,919

Mortgage & Taxes

$56,326

Profit (Cash Flow)

-$408

$201,050

Cash Investment

Down Payment

$167,000

Renos & Furnishing

$9,000

Closing Costs

$25,050

Total

$201,050

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.2%

Cap Rate

6.69%

Profit (Cummulative)

-$408

$668,000

$9,000

$25,050

$0

Total Gain

$32,846

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

$39,630

Deductible property tax

$8,267

Your total deduction

$106,509

Your adjusted annual income

$150,000 - $106,509 = $43,491


Taxes on $43,491 (30%)

$13,047

Your old tax bill

$45,000

Your new tax bill

$13,047


Estimated tax savings

$31,953

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:

111,514 sqft

Year built:

2003

Size:

3,600 sqft

Type:

SFR

Parking:

-

Heating:

YES

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
3240 Laurelwood Ave221,718-29,6211997$682,50027
3406 Cove Meadows Dr-33,666-24,3942008$1,100,000-
2950 Mockingbird Way452,537-78,4082003$1,335,000138
3320 Robeson Rd332,400-37,8972003$851,500102
3460 Quail Way333,701-48,3521999$1,100,00060
3135 Laurelwood Ln322,440-29,6211990$675,00038
3183 Wears Dr323,780-48,7871999$615,000-
2928 Mockingbird Way11621-56,1921997$455,00070
3186 Wears Dr232,688-52,2722003$660,000-
3423 Cove Meadows Dr-22,296-20,4732006$635,000-

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 111,514 sqft
  • Building area: 3,600 sqft
  • Garage: No
  • Heating: Yes
  • Pool: Yes
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: R-1
  • Land Use: Residential
  • Parcel Number: 078123E A 00300
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2021
  • Assessed Value: $119,575
  • County Est. Land Value: $60,800
  • Assessed Land Value: $15,200
  • County Est. Structure Value: $417,500
  • Market Estimate: $984,324