750 Kings Hills Blvd Pigeon Forge, TN, 37863
2 bed • 2 bath • 6 guests
Est. $1,895/mo

Inquire about this property
Contact Agent
$425,600
Zestimate
Airbnb Investor Score
-$2,232
Annual Profit
6.2%
Cap Rate
-2.3%
Cash on Cash
$43,785
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $258/night at 62% occupancy ($58,424.43). Airbtics projects $164/night at 68% occupancy ($40,732).
Top 31% 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.
$43,761
Avg annual revenue
68%
Avg occupancy rate
$164
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$45k
$65k
$90k
Sign up to see the data on 40 all comparables
-$2,232
Profit
Revenue
$43,785
Operating Expenses
$19,372
Operating Income
$24,413
Mortgage & Taxes
$26,645
Profit (Cash Flow)
-$2,232
$97,350
Cash Investment
Down Payment
$79,000
Renos & Furnishing
$6,500
Closing Costs
$11,850
Total
$97,350
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.29%
Cap Rate
6.18%
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
$18,747
Deductible property tax
$3,910
Your total deduction
$42,261
Your adjusted annual income
$150,000 - $42,261 = $107,739
Taxes on $107,739 (30%)
$32,322
Your old tax bill
$45,000
Your new tax bill
$32,322
Estimated tax savings
$12,678
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:
1,742 sqft
Year built:
1995
Size:
970 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1,742 sqft
- Building area: 970 sqft
- Garage: No
- Heating: Central, electric
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: Central Air, Electric
- View: -
- Parking: Asphalt, Paved
- Amenities: Washer, Refrigerator, Microwave, Electric Water Heater, Electric Range, Dryer, Dishwasher
- Price per square foot: $436
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 094g A 001.00
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $289,900
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $423,700
Schools