BNBCalc Short Term Rental Investment Analysis 4 Cherokee Blvd, Chattanooga, TN 37405

3 bed • 3 bath • 9 guests • $740,000

BNB

Calc

Annual Revenue

$65,043

Profit (Cash Flow)

-$7,011

Cap Rate

5.8%

Annual Revenue

$65,043

AirDNA projects $318/night at 56% occupancy ($65,042). Airbtics projects $246/night at 60% occupancy ($53,910). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $318 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,088	$48,911	$90,919	$141,790
Occupancy	50%	61%	72%	81%
Nightly Rate	$141	$209	$333	$466

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Oliver's Landing \| Stylish \| Walk to Downtown	$50,536	$216	60%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (45)
North Shore Bungalow @ Coolidge Park	$31,983	$242	35%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Modern walkable N Shore Restaurants, Shops, River!	$90,660	$357	66%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (45)
Spectacular Views ~ Walk to Riverfront!	$114,565	$683	45%	3	3	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (87)
Hamilton Villa \| Walk to Downtown \| 3 Bed 3 Bath	$52,710	$218	62%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (61)
Walking distance to Downtown Chattanooga-Mountain	$74,652	$290	67%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Charming N. Chatt 3BR/1BA house w/ private yard!!!	$52,237	$177	75%	3	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (108)
Pet friendly Northshore home	$55,134	$202	68%	3	3	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (87)
3Bed+ Bungalow walking distance to Coolidge Park!	$30,609	$154	50%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (160)
The Barton \| Hot Tub, Pet Friendly, walk Downtown	$86,297	$338	68%	3	3	2	$120	❌	✅	✅	Y / Y	⭐️ 5 (39)
Northshore!~Stylish & Comfy~Movie Room~3Bd/3Bth	$48,583	$203	62%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (43)
Chatt Chalet \| Walk to Bridge \| EV Charger	$37,685	$93	91%	3	3	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (122)
Gorgeous 3Bed/4Bath Craftsman Home in North Shore!	$66,414	$234	73%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (52)
3/2Ba "Treehouse" North Chatt .5m downtown/frazier	$37,174	$124	77%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (328)
Charming North Chatt Bungalow	$18,090	$98	46%	3	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (501)
Northshore Nest - True Walking Distance - Sleeps 8	$41,860	$308	35%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (41)
Hill City homestead \| North Chatt	$37,465	$120	81%	3	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.8 (56)
Splendid Northside Home	$37,306	$178	52%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (40)
Convenient 3 bedroom 2 bath in North Chattanooga	$62,849	$282	58%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (124)
Convenient Northshore 3 Bed 2 Bath Spacious Home	$31,813	$134	61%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Stylish 3 bedroom cottage in North Shore	$32,642	$144	59%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (52)
Upgraded! Northshore Bungalow - Walkable Area!	$40,096	$167	61%	3	2	31	$105	❌	❌	✅	Y / Y	⭐️ 5 (242)
134) Walkable! Downtown Northshore	$73,168	$332	58%	3	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Home on Stringers Ridge <1 Mile to Northshore!	$20,264	$82	56%	3	1	2	$88	❌	❌	✅	N / N	⭐️ 4.1 (42)
Historic, pet-friendly bungalow in North Chatt	$43,195	$157	67%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (130)
Sleeps 8, hot tub, family friendly, fire pit!	$112,545	$349	87%	3	2	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (21)
Urban Retreat	$126,452	$476	72%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Chattadventure Haven - Northshore Relax + Ride!	$83,362	$294	73%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (147)
Bright, Boho Chic Bungalow - walkable neighborhood	$37,777	$113	88%	3	2	4	$90	❌	❌	✅	Y / Y	⭐️ 5 (16)
06) Views/Downtown/Pet Friendly!	$52,759	$465	31%	3	2	3	$0	❌	❌	✅	Y / N	⭐️ 4 (4)
06) Perfect for Large Groups!	$107,330	$500	57%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
134) Perfect for Company Bookings! Northshore	$20,623	$115	49%	3	1	30	$125	❌	❌	✅	Y / Y	⭐️ 5 (1)
06) Views/Downtown/Perfect for Guys Trip!	$47,962	$336	39%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Spacious North Chattanooga home	$47,763	$145	90%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Luxury NorthShore Home	$53,725	$164	51%	3	4	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
*North Shore Home W/ Views! 30 Night Minimum Stay	$27,875	$112	68%	3	2	30	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
Hip home in trendy Northshore	$85,454	$263	81%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
06) Perfect for Company Bookings!	$26,645	$130	56%	3	2	30	$210	❌	❌	✅	Y / Y	⭐️ 4 (2)
06) Perfect for Girls Trip!	$58,560	$500	32%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-3.91% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$7,010	-$14,021	-$21,032	-$28,043	-$35,054	-$70,109	-$210,328
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$592,000	$592,000	$592,000	$592,000	$592,000	$592,000	$592,000
Down Payment	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000	$148,000
Property Appreciation	$22,200	$45,066	$68,617	$92,876	$117,862	$254,498	$1,056,174
Total Return	$755,189	$771,044	$787,585	$804,832	$822,808	$924,388	$1,585,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.91%

Cap Rate

5.79%

Return on Investment

12.55%

4 Cherokee Blvd Chattanooga, TN, 37405

3 bed • 3 bath • 9 guests

Purchase Price

Est. $3,549/mo

This property is for sale!

Contact Agent

-1

Airbnb Investor Score

-$7,010

Annual Profit

5.8%

Cap Rate

-3.9%

Cash on Cash

$65,043

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $318/night at 56% occupancy.Projected nightly rate is $246/night at 60% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$54,401

Avg annual revenue

60%

Avg occupancy rate

$246

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

$55k

$90k

$125k

-$7,011

Profit

Revenue

$65,043

Operating Expenses

$22,136

Operating Income

$42,907

Mortgage & Taxes

$49,918

Profit (Cash Flow)

-$7,011

$178,950

Cash Investment

Down Payment

$148,000

Renos & Furnishing

$8,750

Closing Costs

$22,200

Total

$178,950

DSCR Ratio

Weak

0.86

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.91%

Cap Rate

5.79%

Return on Investment

12.55%

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

$35,121

Deductible property tax

$7,326

Your total deduction

$81,529

Your adjusted annual income

$150,000 - $81,529 = $68,471

Taxes on $68,471 (30%)

$20,541

Your old tax bill

$45,000

Your new tax bill

$20,541

Estimated tax savings

$24,459

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:

Year built:

Size:

Type:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -