3560 Tyree Springs Rd Hendersonville, Tennessee, 37075
4 bed • 6 bath • 12 guests
Est. $11,999/mo
Inquire about this property
Contact Agent
$2,501,700
Zestimate
Airbnb Investor Score
-$123,142
Annual Profit
1.8%
Cap Rate
-21.0%
Cash on Cash
$68,155
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $472/night at 98% occupancy.Projected nightly rate is $311/night at 60% occupancy.
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.
$70,604
Avg annual revenue
60%
Avg occupancy rate
$311
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$120k
$170k
Sign up to see the data on 40 all comparables
-$123,142
Profit
Revenue
$68,155
Operating Expenses
$22,540
Operating Income
$45,614
Mortgage & Taxes
$168,757
Profit (Cash Flow)
-$123,142
$586,891
Cash Investment
Down Payment
$500,340
Renos & Furnishing
$11,500
Closing Costs
$75,051
Total
$586,891
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.98%
Cap Rate
1.82%
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
$118,733
Deductible property tax
$24,767
Your total deduction
$372,568
Your adjusted annual income
$150,000 - $372,568 = -$222,568
Taxes on -$222,568 (30%)
-$66,771
Your old tax bill
$45,000
Your new tax bill
-$66,771
Estimated tax savings
$111,771
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:
30.09 sqft
Year built:
2018
Size:
7,882 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Central, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 3
- Lot size: 30.09 sqft
- Building area: 7,882 sqft
- Garage: Yes
- Heating: Central, heat pump
- Pool: No
- Fireplaces: 3
- Basement: Yes
- Cooling: Central Air, Electric
- View: -
- Parking: Garage Door Opener, Garage Faces Front, Asphalt
- Amenities: Dishwasher, Disposal, Dryer, Microwave, Refrigerator, Washer, Double Oven, Gas Oven, Built-In Gas Range
- Price per square foot: $317
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 100 00501 000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $406,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $2,501,700
Schools
- Elementary School: Harold B. Williams Elementary School with 9/10 star rating
- High School: White House High School with 6/10 star rating