BNBCalc Short Term Rental Rental Arbitrage Analysis 3710 Weber Road, Gatlinburg, Tennessee 37738, United States

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,304

Profit (Cash Flow)

-$2,826

Cash on Cash Return

-33.3%

Annual Revenue

$39,304

AirDNA projects $211/night at 51% occupancy ($39,303).

BNB Calc projects a 51% occupancy rate, $211 rate per night.

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

Return Metrics

-33.3% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,825	-$5,651	-$8,476	-$11,302	-$14,128	-$28,256	-$84,768
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$2,825	-$5,651	-$8,476	-$11,302	-$14,128	-$28,256	-$84,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-33.3%

Payback Period Days

Return on Investment

-33.3%

3710 Weber Rd Gatlinburg, Tennessee, 37738

2 bed • 1 bath • 6 guests

Monthly Rent

This property is for sale!

Contact Agent

$39,304

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,826

Profit

Revenue

$39,304

Operating Expenses

$16,510

Operating Income

$22,794

Net Effective Rent

$25,620

Profit (Cash Flow)

-$2,826

$8,485

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,235

Total

$8,485

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-33.3%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

459,994 sqft

Year built:

Size:

Type:

OTHER

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: County Owned (Exempt)

Stories: 0

Lot size: 459,994 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: A-1

Land Use: PUBLIC WORKS

Parcel Number: 078110 00300

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: -

County Est. Land Value: $127,600

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
01/25/24	$0	0%	Adam Menchhofer, Abigal Menchhofer
08/28/23	$0	0%	James W Smith Jr, James W Smith Jr Living Trust
11/02/23	$195,000	70%	Amanda Velazquez, Joshua Imlay
09/20/23	$0	0%	Carlos R Lopez, Janis G Lopez
09/20/23	$0	0%	Carlos R Lopez, Janis G Lopez
09/12/23	$203,000	0%	Michael Lewis Nicholson, Deborah Ann Nicholson
07/28/23	$299,000	0%	Ariadna Perez
06/27/23	$255,000	0%	Davis Re Holdings Llc
04/25/23	$190,000	0%	Capital Holdings Llc
03/09/23	$0	0%	Deer Ridge Investments Llc

Ownership

Name: Adam Menchhofer

Owner Occupied: No

Owner Mailing Address: 5573 Day Dr, Milford, Oh 45150

Years Owned: 9

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: Yes

Foreclosure: No