804 Longview Rd Shelbyville, Tennessee, 37160
4 bed • 3 bath • 12 guests
Est. $3,674/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
-$11,465
Annual Profit
5.2%
Cap Rate
-6.1%
Cash on Cash
$61,931
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $158/night at 43% occupancy.Projected nightly rate is $314/night at 54% occupancy.
Top 49% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
21
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$63,229
Avg annual revenue
54%
Avg occupancy rate
$314
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$150k
Sign up to see the data on 21 all comparables
-$11,465
Profit
Revenue
$61,931
Operating Expenses
$21,731
Operating Income
$40,200
Mortgage & Taxes
$51,665
Profit (Cash Flow)
-$11,465
$186,907
Cash Investment
Down Payment
$153,180
Renos & Furnishing
$10,750
Closing Costs
$22,977
Total
$186,907
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.13%
Cap Rate
5.24%
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
$36,350
Deductible property tax
$7,582
Your total deduction
$88,825
Your adjusted annual income
$150,000 - $88,825 = $61,175
Taxes on $61,175 (30%)
$18,352
Your old tax bill
$45,000
Your new tax bill
$18,352
Estimated tax savings
$26,648
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:
5.98 sqft
Year built:
2024
Size:
2,782 sqft
Type:
SINGLE_FAMILY
Parking:
4
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 5.98 sqft
- Building area: 2,782 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air
- View: -
- Parking: Garage Door Opener, Garage Faces Front
- Amenities: Dishwasher, Refrigerator
- Price per square foot: $275
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Elementary School: Community Elementary School with 7/10 star rating
- Middle School: Community Middle School with 5/10 star rating
- High School: Community High School with 5/10 star rating