BNBCalc Short Term Rental Investment Analysis 3909 Henry Town Rd, Sevierville, TN, 37876

1 bed • 1 bath • 3 guests • $275,000

BNB

Calc

Annual Revenue

$46,043

Profit (Cash Flow)

$7,826

Cap Rate

9.6%

Annual Revenue

$46,043

AirDNA projects $201/night at 73% occupancy ($53,592). Airbtics projects $191/night at 66% occupancy ($46,042). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,336	$44,348	$62,573	$105,885
Occupancy	56%	66%	81%	89%
Nightly Rate	$143	$177	$204	$317

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nestled in the woods/Relaxing, cozy cabin	$40,052	$130	81%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (121)
Fall 20 Off Sale The Tiny Barn by Bear Camp	$26,031	$136	50%	1	1	2	$60	❌	❌	❌	N / N	⭐️ 4 (3)
Honeymoon Cabin! Hot Tub, ComfyBed, 5% Mltry Dscnt	$62,645	$170	92%	1	1	1	$199	✅	✅	✅	Y / Y	⭐️ 5 (181)
Cozy Cabin: hot tub, mountains, private!	$101,285	$329	83%	1	1	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (139)
Steelin Time Hot Tub Romantic Getaway 15%OFFWeek	$107,102	$333	86%	1	1	1	$120	❌	✅	✅	Y / Y	⭐️ 5 (167)
Beautiful Cabin! Cozy! Seclusion, Natures Romance	$43,985	$146	81%	1	1	3	$100	✅	✅	✅	Y / Y	⭐️ 5 (221)
Almost Bearadise - Steamy Hot Tub & Fireplace!	$64,877	$192	89%	1	1	1	$129	✅	✅	❌	Y / Y	⭐️ 4.5 (11)
First Flight - Pool Table & Hot Tub!	$52,407	$191	72%	1	2	1	$129	✅	✅	❌	Y / Y	⭐️ 4 (9)
Mountain view from the hot tub! 1 BR log cabin!	$58,503	$203	77%	1	1	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (6)
Riverfront Farm Tiny Home, Animals & Stargazing	$17,563	$112	41%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (87)
Bear Mountain Overlook. A Mountain Top Cabin	$65,468	$232	74%	1	2	1	$119	✅	✅	❌	Y / Y	⭐️ 5 (225)
Sevierville Treetop Cabin: Hot Tub & Covered Deck	$100,119	$416	65%	1	2	2	$114	❌	✅	❌	Y / Y	⭐️ 4.5 (49)
Fall 20 Off Sale Pooh Bear by Bear Camp	$45,164	$178	68%	1	1	2	$85	❌	✅	❌	Y / Y	⭐️ 4.5 (9)
SECLUDED & QUIET 1-BR Getaway w/ HOT TUB, WIFI, FIRE PIT	$56,950	$207	73%	1	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (198)
Hottub cabin in the mountains - Passion Flower	$29,513	$182	40%	1	1	1	$110	❌	✅	❌	Y / N	⭐️ 4.5 (38)
Stolen Moments - Romantic Getaway with Hot Tub	$51,609	$180	75%	1	2	1	$129	❌	✅	❌	Y / Y	⭐️ 4.5 (12)
Secluded 1 Bedroom Romantic Cabin with Hot tub and	$37,476	$145	67%	1	1	1	$174	❌	✅	❌	Y / Y	⭐️ 4.5 (3)
The best in tiny living! TreehouseTopia	$46,736	$207	60%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (311)
1BR cabin w/ firepit, hot tub, 1 Dollywood ticket!	$43,159	$189	61%	1	2	1	$80	❌	✅	❌	Y / Y	⭐️ 5 (8)
Whimsical Treehouse	$66,394	$376	47%	1	1	1	$95	❌	✅	❌	N / Y	⭐️ 5 (136)
Creekside Hideaway	$16,268	$142	30%	1	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (40)
Grace Mountain Cottages - Ellie	$18,895	$119	42%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (50)
Witt's End	$33,408	$138	63%	1	1	1	$99	❌	✅	✅	Y / Y	⭐️ 5 (483)
Secluded Sevierville Cabin: Mtn Views & Hot Tub	$75,586	$316	63%	1	1	2	$135	❌	✅	❌	Y / Y	⭐️ 5 (64)
Romantic 1BR + HOT TUB + Free Attraction Tickets	$43,700	$185	62%	1	2	1	$95	❌	✅	❌	Y / N	⭐️ 0 (1)
Storybook\|Winter Views\|Private\|Hot Tub\|Firepit	$52,715	$224	62%	1	1	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (216)
Sweet Desire is a Cheerful one bedroom cabin.	$50,548	$163	82%	1	1	2	$90	✅	✅	❌	Y / Y	⭐️ 5 (112)
Secluded with a Hot tub, 50% off Jan 2025!	$37,982	$177	57%	1	1	1	$105	✅	✅	❌	Y / N	⭐️ 5 (45)
❤️ Southern Nights Cabin, Hot Tub! Romantic	$53,881	$144	96%	1	1	1	$120	❌	✅	❌	Y / Y	⭐️ 5 (253)
Sweet Retreat- Free ticket to Dollywood	$55,656	$193	76%	1	1	1	$85	✅	✅	✅	Y / Y	⭐️ 5 (36)
Couples Cozy CabinFireplace HotTub*Private	$38,667	$150	66%	1	1	2	$110	❌	✅	❌	Y / Y	⭐️ 5 (146)
1BR cabin w/ hot tub, 1 free ticket to Dollywood!	$42,394	$168	67%	1	1	1	$70	❌	✅	❌	Y / Y	⭐️ 5 (21)
The Pine Knot Cabin, Feb. days only $110nt, hurry!	$39,033	$124	84%	1	1.5	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (390)
Enchanting 1BR Riverfront Cabin!	$40,081	$175	60%	1	1	1	$85	❌	❌	❌	Y / N	⭐️ 0 (1)
Unique dome in Smoky NP	$19,947	$100	48%	1	0	1	$90	❌	❌	✅	N / N	⭐️ 4.7 (20)
Couple’s Cabin-Mtn Views, Hot Tub, Sauna, Theater	$101,300	$272	100%	1	1.5	1	$95	❌	✅	❌	Y / Y	⭐️ 5 (102)
Ski now, Spring Forward! Cozy Cabin~Dolly~Smokies	$31,178	$192	43%	1	1.5	2	$135	✅	✅	❌	Y / Y	⭐️ 5 (76)
Free Dollywood tix and relaxing hot tub in woods	$53,775	$153	93%	1	1	1	$80	✅	✅	❌	Y / Y	⭐️ 5 (219)
Lil Hideaway - Tiny Home near Gatlinburg, TN	$24,701	$125	53%	1	1	2	$75	❌	✅	❌	Y / Y	⭐️ 4.5 (176)
Hot Tub Cabin in the Smokies!	$23,613	$136	47%	1	2	3	$100	❌	✅	✅	Y / Y	⭐️ 4.5 (186)

Return Metrics

11.59% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,826	$15,652	$23,479	$31,305	$39,132	$78,264	$234,794
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000	$220,000
Down Payment	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000	$55,000
Property Appreciation	$8,250	$16,747	$25,499	$34,514	$43,800	$94,577	$392,497
Total Return	$291,076	$307,400	$323,979	$340,820	$357,932	$447,841	$902,291

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.59%

Cap Rate

9.59%

Return on Investment

27.81%

3909 Henry Town Rd Sevierville, Tennessee, 37876

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,319/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$7,826

Annual Profit

9.6%

Cap Rate

11.6%

Cash on Cash

$46,043

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $201/night at 73% occupancy.Projected nightly rate is $191/night at 66% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$49,259

Avg annual revenue

66%

Avg occupancy rate

$191

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$45k

$75k

$110k

$7,826

Profit

Revenue

$46,043

Operating Expenses

$19,666

Operating Income

$26,377

Mortgage & Taxes

$18,551

Profit (Cash Flow)

$7,826

$67,500

Cash Investment

Down Payment

$55,000

Renos & Furnishing

$4,250

Closing Costs

$8,250

Total

$67,500

DSCR Ratio

Strong

1.42

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.59%

Cap Rate

9.59%

Return on Investment

27.81%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$20,004

Your adjusted annual income

$150,000 - $20,004 = $129,996

Taxes on $129,996 (30%)

$38,999

Your old tax bill

$45,000

Your new tax bill

$38,999

Estimated tax savings

$6,001

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:

2.11 sqft

Year built:

1900

Size:

616 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Propane, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 2.11 sqft

Building area: 616 sqft

Garage: No

Heating: Central, propane, electric

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air, Ceiling Fan(s)

View: Trees/Woods

Parking: Off Street

Amenities: Dishwasher, Microwave, Refrigerator, Self Cleaning Oven

Price per square foot: $446

Lot Info

Zoning: -

Land Use: -

Parcel Number: 087 001.07

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $56,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools