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}

Percentiles	25%	50%	75%	90%
Revenue	$21,818	$34,268	$50,406	$84,066
Occupancy	49%	62%	71%	75%
Nightly Rate	$111	$140	$183	$293

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home Sweet Home to Me	$21,602	$88	61%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (377)
3BR 2BA Craftsman 2 miles to Downtown Knoxville	$33,952	$139	63%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (230)
Home at Oak Hill	$49,367	$282	47%	3	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (39)
Farmhouse Bungalow ❁ 3 miles - UT ⑊ free parking	$65,887	$442	39%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (53)
Cozy 3BR/2BTH bungalow by downtown	$34,834	$141	62%	3	2	1	$115	❌	❌	❌	Y / Y	⭐️ 5 (46)
Harlow Knox \| 2.5 mi to DT ≘ Walk to Food/Drinks	$34,505	$134	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (108)
NEW! Classy 3BR Home ~ 5 min to DT + Eateries	$32,200	$131	61%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (43)
❤︎ Brand New Bungalow Minutes to Downtown ❤︎	$25,039	$84	73%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (209)
Not a Swanky Bungalow	$34,236	$108	83%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (99)
Broadway Getaway - Hot Tub, Rain Shower, 65in TV	$34,056	$119	68%	3	1	2	$99	❌	✅	❌	Y / Y	⭐️ 5 (315)
-Happy Holler District- Walk to Food & Drinks	$29,883	$100	75%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.5 (381)
Newly renovated. New appliances!	$42,090	$250	46%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Downtown Living, Newly renovated and elegant	$34,065	$173	50%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (99)
Mid-Century Rancher in Historic North Hills	$23,854	$88	66%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (164)
Sunny Sterchi Loft w/ view	$34,576	$148	59%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (299)
Downtown Urban Retreat	$42,521	$153	71%	3	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (37)
Charming Home- 7 min to downtown	$29,920	$102	73%	3	2	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (244)
Blue ridge house	$39,451	$136	77%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (137)
Old North Knox ~ 3 Bedrooms <10min to Downtown	$31,259	$112	70%	3	1.5	1	$85	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Entire Monroe Home 5 min Downtown Knoxville /UTK	$27,074	$165	43%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (116)
Cheerful 3 bedroom home nestled in downtown Knox	$32,975	$176	49%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (121)
Big Blue - Simple Stylish Design	$34,094	$181	49%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
SoKno Riverfront District Craftsman	$29,919	$109	69%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (351)
3 bedroom - Near Downtown - SoKno	$94,335	$339	74%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (139)
SoKno Townhome ~ Walk to Food & Drink + Riverfront	$33,894	$131	65%	3	2.5	1	$90	✅	❌	✅	Y / Y	⭐️ 5 (86)
Edgewood Escape with Hot Tub	$55,386	$190	74%	3	1	2	$99	❌	✅	❌	Y / Y	⭐️ 4.9 (162)
Glenwood Chic 3mi UT/Downtown w/ King Bed	$40,030	$152	63%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (58)
Elegant Old City Loft - Downtown	$19,078	$122	38%	3	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Lovely Space for a Getaway- 10 minutes to DT Knox	$21,944	$89	61%	3	1	30	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (141)
Gorgeous North Knox 3BR Dwelling w/ Sunroom	$16,015	$61	62%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (128)
North Hills* 3 Miles to downtown	$31,426	$218	38%	3	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (15)
Modern & Pet-Friendly Home: 3 Mi to Dtwn Knoxville	$24,617	$120	47%	3	2	2	$207	❌	❌	✅	N / Y	⭐️ 3.2 (6)
Shamrock Suite: Luxury living Downtown Knoxville	$105,082	$913	31%	3	2.5	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (61)
Immaculate 70' Houseboat easy walk to DT Knox	$66,314	$362	43%	3	1.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (59)
Home sweet home to you! 3 BR home 10 min to campus	$31,655	$103	81%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (95)
Perfect Location. Pet Friendly. Private Driveway	$41,303	$143	72%	3	2.5	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (394)
✺ Bearden Bliss ✺ <10 mins to UT & Downtown Knox	$51,271	$148	89%	3	2	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (177)
SoKno Bungalow*Walk to Downtown	$49,283	$226	57%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (43)
Modern minimalist comfort 5 minutes from downtown	$33,951	$139	61%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (244)
Fountain City Paradise with Backyard Hangout	$72,600	$288	65%	3	1	2	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

32.51%

Cap Rate

Return on Investment

57.2%

621 Banks Ave Knoxville, Tennessee, 37917

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,678/mo

Inquire about this property

Contact Agent

Knoxville

Guide

Zoning

Guide

Laws

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.

Occupancy Rate

Top 66% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

32.51%

Cap Rate

Return on Investment

57.2%

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:

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