Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis , , ,

4 bed • 4 bath • 12 guests • $1,099,000

BNB

Calc

Annual Revenue

$106,651

Profit (Cash Flow)

$4,972

Cap Rate

7.2%

Annual Revenue

$106,651

AirDNA projects $443/night at 74% occupancy ($119,734). Airbtics projects $346/night at 61% occupancy ($77,088). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $400 rate per night.

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

Percentiles25%50%75%90%
Revenue$47,313$74,780$111,015$157,401
Occupancy50%65%73%77%
Nightly Rate$251$302$400$541

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
$44,396
$233
49%
451$290❌✅❌Y / Y⭐️ 4.8 (48)
$53,062
$177
76%
431$195❌❌✅Y / Y⭐️ 4.8 (77)
$142,059
$707
52%
432$258✅✅✅Y / Y⭐️ 4.5 (61)
$59,675
$248
64%
423$175❌✅✅Y / Y⭐️ 4.9 (101)
$59,610
$261
62%
432$190❌✅❌Y / Y⭐️ 4.9 (101)
$56,626
$316
47%
432$189✅✅❌Y / Y⭐️ 4.3 (3)
$37,802
$97
90%
431$325❌✅✅Y / Y⭐️ 5 (64)
$85,405
$301
76%
431$335✅✅✅Y / Y⭐️ 5 (23)
$45,080
$280
43%
432$200❌✅❌Y / Y⭐️ 4.8 (23)
$57,162
$303
47%
442$359✅✅❌Y / Y⭐️ 4.9 (65)
$37,754
$240
39%
433$245❌✅✅Y / Y⭐️ 4.8 (45)
$71,742
$268
70%
444$235❌✅❌Y / Y⭐️ 4.9 (86)
$115,858
$531
59%
442$225✅✅❌Y / Y⭐️ 4.9 (27)
$42,394
$333
34%
422$220✅✅❌Y / Y⭐️ 4.8 (16)
$70,331
$253
71%
431$299✅✅✅Y / Y⭐️ 5 (41)
$104,375
$393
71%
432$250❌✅✅Y / Y⭐️ 4.9 (79)
$72,766
$274
68%
451$269✅✅❌Y / Y⭐️ 4.6 (37)
$69,741
$219
82%
461$365✅✅✅Y / Y⭐️ 4.8 (37)
$84,513
$318
70%
453$275✅✅❌Y / Y⭐️ 5 (84)
$80,699
$377
55%
451$265✅✅❌Y / Y⭐️ 0 (0)
$87,714
$370
63%
431$150✅✅❌Y / Y⭐️ 5 (5)
$70,785
$300
63%
432$210✅✅✅Y / Y⭐️ 5 (20)
$58,436
$196
77%
461$365✅✅✅Y / Y⭐️ 4.8 (33)
$83,228
$274
82%
453$225✅✅❌Y / Y⭐️ 5 (4)
$88,203
$313
76%
453$225✅✅❌Y / Y⭐️ 4 (3)
$52,173
$194
62%
431$286❌✅❌Y / Y⭐️ 5 (21)
$169,750
$617
73%
442$350✅✅❌Y / Y⭐️ 5 (65)
$164,980
$428
100%
432$200❌✅❌Y / Y⭐️ 4.8 (23)
$133,178
$524
68%
443$275✅✅❌Y / Y⭐️ 5 (37)
$55,260
$188
76%
442$295✅✅❌Y / Y⭐️ 4.9 (79)
$56,372
$302
51%
452$0✅✅❌Y / Y⭐️ 5 (13)
$46,841
$290
41%
442$179✅✅❌Y / Y⭐️ 4.8 (12)
$148,990
$533
74%
442$265✅✅❌Y / Y⭐️ 5 (61)
$115,356
$457
67%
443$295✅✅✅Y / Y⭐️ 4.8 (16)
$111,891
$424
70%
443$295✅✅✅Y / Y⭐️ 4.9 (22)
$39,198
$170
63%
451$0✅✅❌Y / Y⭐️ 5 (53)
$157,484
$623
67%
443$430✅✅❌Y / Y⭐️ 4.8 (61)

Return Metrics

1.88% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,971$9,943$14,914$19,886$24,857$49,715$149,145
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$879,200$879,200$879,200$879,200$879,200$879,200$879,200
Down Payment$219,800$219,800$219,800$219,800$219,800$219,800$219,800
Property Appreciation$32,970$66,929$101,906$137,934$175,042$377,964$1,568,561
Total Return$1,136,941$1,175,872$1,215,821$1,256,820$1,298,899$1,526,679$2,816,706

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.88%

Cap Rate

7.19%

Return on Investment

18.47%

property-location

4 bed • 4 bath • 12 guests

Est. $5,271/mo

Agent

Inquire about this property

Contact Agent

$1,084,000

Zestimate

27

Airbnb Investor Score

$4,971

Annual Profit

7.2%

Cap Rate

1.9%

Cash on Cash

$106,651

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $443/night at 74% occupancy.Projected nightly rate is $346/night at 61% occupancy.

Top 26% 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.

$79,000

Avg annual revenue

61%

Avg occupancy rate

$346

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

$20k

$70k

$120k

$170k

Sign up to see the data on 40 all comparables

$4,972

Profit

Revenue

$106,651

Operating Expenses

$27,545

Operating Income

$79,107

Mortgage & Taxes

$74,135

Profit (Cash Flow)

$4,972

$263,770

Cash Investment

Down Payment

$219,800

Renos & Furnishing

$11,000

Closing Costs

$32,970

Total

$263,770

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.88%

Cap Rate

7.19%

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

$52,160

Deductible property tax

$10,880

Your total deduction

$105,423

Your adjusted annual income

$150,000 - $105,423 = $44,577

Taxes on $44,577 (30%)

$13,373

Your old tax bill

$45,000

Your new tax bill

$13,373

Estimated tax savings

$31,627

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:

435.6 sqft

Year built:

2023

Size:

3,720 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Central, Natural Gas, Electric

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 435.6 sqft
  • Building area: 3,720 sqft
  • Garage: No
  • Heating: Central, natural gas, electric
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: Central Air, Ceiling Fan(s)
  • View: Trees/Woods
  • Parking: None
  • Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Self Cleaning Oven, Washer
  • Price per square foot: $289

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 060.00
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $710,300
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $1,077,900

Schools

  • Middle School: Sevierville Middle School with 3/10 star rating
  • High School: Sevier County High School with 5/10 star rating