702 Pk Vis Wy Gatlinburg, Tennessee, 37738
8 bed • 8 bath • 20 guests
Est. $5,184/mo
This property is for sale!
Contact Agent
$160,382
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $865/night at 57% occupancy ($180,083.55). Airbtics projects $697/night at 63% occupancy ($160,382).
Top 53% of comparables
Top 46% 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.
$165,457
Avg annual revenue
63%
Avg occupancy rate
$697
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$50k
$170k
$285k
$415k
Sign up to see the data on 40 all comparables
$52,945
Profit
Revenue
$160,382
Operating Expenses
$34,530
Operating Income
$125,853
Mortgage & Taxes
$72,907
Profit (Cash Flow)
$52,945
$268,584
Cash Investment
Down Payment
$216,160
Renos & Furnishing
$20,000
Closing Costs
$32,424
Total
$268,584
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
19.71%
Cap Rate
11.64%
STR Tax Calculator (USA)
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
$51,296
Deductible property tax
$10,700
Your total deduction
$56,888
Your adjusted annual income
$150,000 - $56,888 = $93,112
Taxes on $93,112 (30%)
$27,934
Your old tax bill
$45,000
Your new tax bill
$27,934
Estimated tax savings
$17,066
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:
2009
Size:
4,704 sqft
Type:
SFR
Parking:
-
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 640 Park Vista Way | 2 | 2 | 1,728 | - | 0 | 2008 | $775,000 | - |
| 636 Park Vista Way | 3 | 4 | 2,106 | - | 0 | 2008 | $629,000 | - |
| 659 Black Bear Falls Way | 3 | 3 | 1,920 | - | 0 | 2003 | $700,000 | - |
| 743 Ridge Rd | - | 3 | 1,244 | - | 0 | 1988 | $0 | 206 |
| 1152 Kates Rd | - | 2 | 1,104 | - | 130,680 | 1966 | $0 | - |
| 334 Ownby Cir | 4 | 1 | 1,144 | - | 0 | 1979 | $449,000 | - |
| 561 Galloway Ln | 1 | 3 | 720 | - | 23,087 | 2005 | $655,000 | - |
| 1163 Old Cartertown Rd | - | 9 | 5,590 | - | 88,862 | 1975 | $0 | - |
| 728 Hidden Valley Rd | 2 | 3 | 2,352 | - | 91,476 | 2000 | $855,000 | - |
| 556 Galloway Ln | 3 | 2 | 1,170 | - | 0 | 1965 | $575,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: -
- Building area: 4,704 sqft
- Garage: No
- Heating: Yes
- Pool: Yes
- Fireplaces: 5
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-2
- Land Use: Residential
- Parcel Number: 078117 06300 038
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $452,320
- County Est. Land Value: $50,000
- Assessed Land Value: $20,000
- County Est. Structure Value: $1,080,800
Market Estimate: -