754 Wiley Oakley Dr Gatlinburg, Tennessee, 37738
2 bed • 3.5 bath • 10 guests
Est. $4,439/mo
Inquire about this property
Contact Agent
$925,500
Zestimate
$90,763
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $350/night at 71% occupancy.Projected nightly rate is $281/night at 77% occupancy.
Top 63% of comparables
Top 18% 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.
$81,725
Avg annual revenue
77%
Avg occupancy rate
$281
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$125k
$180k
Sign up to see the data on 40 all comparables
$2,853
Profit
Revenue
$90,763
Operating Expenses
$25,479
Operating Income
$65,284
Mortgage & Taxes
$62,431
Profit (Cash Flow)
$2,853
$219,740
Cash Investment
Down Payment
$185,100
Renos & Furnishing
$6,875
Closing Costs
$27,765
Total
$219,740
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.29%
Cap Rate
7.05%
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
$43,925
Deductible property tax
$9,162
Your total deduction
$89,784
Your adjusted annual income
$150,000 - $89,784 = $60,216
Taxes on $60,216 (30%)
$18,065
Your old tax bill
$45,000
Your new tax bill
$18,065
Estimated tax savings
$26,935
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:
-
Size:
-
Type:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Residential - Vacant Land
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 078126B A 03000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $10,125
- County Est. Land Value: $40,500
- Assessed Land Value: $10,125
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/18/24 | $925,000 | 100% | Wasim Abu Hadba, The Wm Trust Created Under Agreement |
| 01/23/23 | $0 | 0% | Britts Investment Properties Llc |
| 05/19/22 | $110,000 | 100% | Cruz Richey |
| 10/11/11 | $0 | 0% | Joe Shan Bruce, Connie Bruce |
| Invalid Date | $415,000 | 100% | Bruce Joe Shan |
| Invalid Date | $25,400 | 100% | Degioanni Paul |
Ownership
- Name: Wasim Hadba
- Owner Occupied: No
- Owner Mailing Address: Po Box 1922, Dalton, GA 30019
- Years Owned: 0
- Home Equity: $318,510
- Mortgage Balance Remaining: $631,490
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No