property-location

322 Shady Crest Dr Chattanooga, Tennessee

3 bed • 3 bath • 6 guests

Monthly Rent

$59,090

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$321
Occupancy
50%

$0k

$45k

$90k

$140k

Dream Retreat Hot Tub FirePit 15 min to Downtown
$139,710
$101,121
$570
67.2%
383732$0❌✅✅No / No❌⭐️ 4.9 (77)Profile
Million Dollar View | Hot Tub | Games/Fireplace/EV
$138,815
$65,373
$571
66.7%
3103882$0❌✅✅Yes / Yes❌⭐️ 5 (54)Profile
Chattaventure Haven | Adventure Stay w/ Bikes
$103,107
$77,171
$514
54.9%
383242$0❌❌✅Yes / Yes❌⭐️ 2.5 (44)

—

Chattadventure Haven | Adventure Stay w/ Bikes
$95,598
$70,901
$466
56.2%
383652$175❌❌✅Yes / Yes❌⭐️ 4.99 (194)Profile
Chattanooga Northshore | HotTub |Walk • Eat • Shop
$85,875
$63,261
$444
53%
383043$175❌✅✅Yes / Yes❌⭐️ 4.99 (124)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,618/mo

Avg profit / month

-$11/mo

Best profit month

Jul $2,269

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

17.48%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.