property-location

4130 Sherwood Heights Way Pigeon Forge, Tennessee

12 bed • 14 bath • 36 guests

Purchase Price

Est. $NaN/mo

$395,718

Annual Revenue

Top 69% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

25

Airbnb Comparables

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

$170,684

Avg rev

35%

Avg occ

$1,287

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets
4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 25 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

19.47%

Cap Rate

11.01%

Profit (Cummulative)

$128,224

$29,472

$29,500

$90,000

$11,872

Total Gain

$259,568

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.