BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 621 Banks Ave, Knoxville, TN, 37917

3 bed • 2 bath • 9 guests • $349,900

BNB

Calc

Annual Revenue

$39,885

Profit (Cash Flow)

$17,556

Cap Rate

6.0%

Annual Revenue

$39,885

AirDNA projects $157/night at 63% occupancy ($36,126). Airbtics projects $182/night at 60% occupancy ($39,884). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 60% occupancy rate, $182 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,818$34,268$50,406$84,066
Occupancy49%62%71%75%
Nightly Rate$111$140$183$293

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Home Sweet Home to Me

No image available

$21,602
$88
61%
311$75❌❌✅Y / Y⭐️ 4.5 (377)
*3BR 2BA Craftsman* 2 miles to Downtown Knoxville

No image available

$33,952
$139
63%
321$125❌❌❌Y / Y⭐️ 5 (230)
Home at Oak Hill

No image available

$49,367
$282
47%
322$85❌❌❌Y / Y⭐️ 5 (39)
Farmhouse Bungalow ❁ 3 miles - UT ⑊ free parking

No image available

$65,887
$442
39%
322$250❌❌✅Y / Y⭐️ 5 (53)
Cozy 3BR/2BTH bungalow by downtown

No image available

$34,834
$141
62%
321$115❌❌❌Y / Y⭐️ 5 (46)
Harlow Knox | 2.5 mi to DT ≘ Walk to Food/Drinks

No image available

$34,505
$134
62%
322$150❌❌❌Y / Y⭐️ 5 (108)
NEW! Classy 3BR Home ~ 5 min to DT + Eateries

No image available

$32,200
$131
61%
321$95❌❌❌Y / Y⭐️ 5 (43)
❤︎ Brand New Bungalow Minutes to Downtown ❤︎

No image available

$25,039
$84
73%
321$160❌❌❌Y / Y⭐️ 4.5 (209)
Not a Swanky Bungalow

No image available

$34,236
$108
83%
322$100❌❌✅Y / Y⭐️ 5 (99)
Broadway Getaway - Hot Tub, Rain Shower, 65in TV

No image available

$34,056
$119
68%
312$99❌✅❌Y / Y⭐️ 5 (315)
-Happy Holler District- Walk to Food & Drinks

No image available

$29,883
$100
75%
311$70❌❌✅Y / Y⭐️ 4.5 (381)
Newly renovated. New appliances!

No image available

$42,090
$250
46%
322$0❌❌❌Y / Y⭐️ 5 (19)
Downtown Living, Newly renovated and elegant

No image available

$34,065
$173
50%
322$100❌❌❌Y / Y⭐️ 5 (99)
Mid-Century Rancher in Historic North Hills

No image available

$23,854
$88
66%
311$70❌❌✅Y / Y⭐️ 5 (164)
Sunny Sterchi Loft w/ view

No image available

$34,576
$148
59%
321$90❌❌❌Y / Y⭐️ 5 (299)
Downtown Urban Retreat

No image available

$42,521
$153
71%
321$95❌❌❌Y / Y⭐️ 5 (37)
Charming Home- 7 min to downtown

No image available

$29,920
$102
73%
321$70❌❌✅Y / Y⭐️ 5 (244)
Blue ridge house

No image available

$39,451
$136
77%
321$80❌❌✅Y / Y⭐️ 5 (137)
Old North Knox ~ 3 Bedrooms <10min to Downtown

No image available

$31,259
$112
70%
31.51$85❌❌✅Y / Y⭐️ 4.5 (85)
Entire Monroe Home 5 min *Downtown Knoxville /UTK*

No image available

$27,074
$165
43%
322$100❌❌❌Y / Y⭐️ 5 (116)
Cheerful 3 bedroom home nestled in downtown Knox

No image available

$32,975
$176
49%
322$100❌❌❌Y / Y⭐️ 5 (121)
Big Blue - Simple Stylish Design

No image available

$34,094
$181
49%
32.52$125❌❌❌Y / Y⭐️ 4.5 (62)
SoKno Riverfront District Craftsman

No image available

$29,919
$109
69%
321$140❌❌❌Y / Y⭐️ 5 (351)
3 bedroom - Near Downtown - SoKno

No image available

$94,335
$339
74%
32.52$100❌❌✅Y / Y⭐️ 5 (139)
SoKno Townhome ~ Walk to Food & Drink + Riverfront

No image available

$33,894
$131
65%
32.51$90✅❌✅Y / Y⭐️ 5 (86)
Edgewood Escape with Hot Tub

No image available

$55,386
$190
74%
312$99❌✅❌Y / Y⭐️ 4.9 (162)
Glenwood Chic 3mi UT/Downtown w/ King Bed

No image available

$40,030
$152
63%
321$180❌❌❌Y / Y⭐️ 5 (58)
Elegant Old City Loft - Downtown

No image available

$19,078
$122
38%
311$90❌❌❌Y / Y⭐️ 4.5 (88)
Lovely Space for a Getaway- 10 minutes to DT Knox

No image available

$21,944
$89
61%
3130$60❌❌✅Y / Y⭐️ 4.5 (141)
Gorgeous North Knox 3BR Dwelling w/ Sunroom

No image available

$16,015
$61
62%
311$125❌❌❌Y / Y⭐️ 5 (128)
North Hills* 3 Miles to downtown

No image available

$31,426
$218
38%
321$80❌❌✅Y / Y⭐️ 5 (15)
Modern & Pet-Friendly Home: 3 Mi to Dtwn Knoxville

No image available

$24,617
$120
47%
322$207❌❌✅N / Y⭐️ 3.2 (6)
Shamrock Suite: Luxury living Downtown Knoxville

No image available

$105,082
$913
31%
32.51$125✅❌❌Y / Y⭐️ 5 (61)
Immaculate 70' Houseboat easy walk to DT Knox

No image available

$66,314
$362
43%
31.52$250❌❌✅Y / Y⭐️ 5 (59)
Home sweet home to you! 3 BR home 10 min to campus

No image available

$31,655
$103
81%
312$80❌❌❌Y / Y⭐️ 4.7 (95)
Perfect Location. Pet Friendly. Private Driveway

No image available

$41,303
$143
72%
32.51$95❌❌✅Y / Y⭐️ 5 (394)
✺ Bearden Bliss ✺ <10 mins to UT & Downtown Knox

No image available

$51,271
$148
89%
321$105❌❌✅Y / Y⭐️ 5 (177)
SoKno Bungalow*Walk to Downtown

No image available

$49,283
$226
57%
332$150❌❌❌Y / Y⭐️ 5 (43)
Modern minimalist comfort 5 minutes from downtown

No image available

$33,951
$139
61%
322$95❌❌❌Y / Y⭐️ 4.8 (244)
Fountain City Paradise with Backyard Hangout

No image available

$72,600
$288
65%
312$99❌✅❌Y / Y⭐️ 5 (161)

Return Metrics

32.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$17,555$35,111$52,666$70,222$87,778$175,556$526,668
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$314,910$314,910$314,910$314,910$314,910$314,910$314,910
Down Payment$34,990$34,990$34,990$34,990$34,990$34,990$34,990
Property Appreciation$10,497$21,308$32,445$43,915$55,729$120,336$499,399
Total Return$377,952$406,320$435,012$464,038$493,408$645,792$1,375,968

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

32.51%

Cap Rate

6%

Return on Investment

57.2%

property-location

621 Banks Ave Knoxville, Tennessee, 37917

3 bed • 2 bath • 9 guests

Est. $1,678/mo

Agent

Inquire about this property

Contact Agent

Knoxville

Guide

Zoning

Guide


Laws

87

Airbnb Investor Score

-$9,191

Annual Profit

6.0%

Cap Rate

32.5%

Cash on Cash

$39,885

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 63% occupancy.Projected nightly rate is $182/night at 60% occupancy.

Top 66% of comparables

Top 26% 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.

$39,638

Avg annual revenue

60%

Avg occupancy rate

$182

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

$105k

Sign up to see the data on 40 all comparables

$17,556

Profit

Revenue

$39,885

Operating Expenses

$18,865

Operating Income

$21,020

Mortgage & Taxes

$3,464

Profit (Cash Flow)

$17,556

$43,490

Cash Investment

Down Payment

$34,990

Renos & Furnishing

$8,500

Total

$43,490

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

32.51%

Cap Rate

6%

Profit (Cummulative)

$17,556

$314,910

$8,500

$10,497

$0

Total Gain

$30,885

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

$23,815

Deductible property tax

$3,464

Your total deduction

$45,628

Your adjusted annual income

$150,000 - $45,628 = $104,372


Taxes on $104,372 (30%)

$31,311

Your old tax bill

$45,000

Your new tax bill

$31,311


Estimated tax savings

$13,689

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:

7,405 sqft

Year built:

1920

Size:

1,450 sqft

Type:

SINGLE_FAMILY

Parking:

1

Heating:

Central, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 7,405 sqft
  • Building area: 1,450 sqft
  • Garage: Yes
  • Heating: Central, electric
  • Pool: No
  • Fireplaces: 0
  • Basement: Yes
  • Cooling: Central Air
  • View: City
  • Parking: Off Street
  • Amenities: Dishwasher, Refrigerator
  • Price per square foot: $241

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 081CL019
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $106,600
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Elementary School: Christenberry Elementary School with 5/10 star rating
  • Middle School: Whittle Springs Middle School with 2/10 star rating
  • High School: Fulton High School with 2/10 star rating