811 Cartertown Rd Gatlinburg, Tennessee, 37738
2 bed • 2 bath • 6 guests
Est. $3,003/mo
Inquire about this property
Contact Agent
$626,100
Zestimate
Airbnb Investor Score
$1,759
Annual Profit
7.0%
Cap Rate
1.2%
Cash on Cash
$66,292
Annual Revenue
BNBCalc predicts this property will get $242 per night with 75% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 36% 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.
$69,125
Avg annual revenue
75%
Avg occupancy rate
$242
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$110k
$150k
Sign up to see the data on 40 all comparables
$1,759
Profit
Revenue
$66,292
Operating Expenses
$22,298
Operating Income
$43,994
Mortgage & Taxes
$42,235
Profit (Cash Flow)
$1,759
$150,503
Cash Investment
Down Payment
$125,220
Renos & Furnishing
$6,500
Closing Costs
$18,783
Total
$150,503
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.16%
Cap Rate
7.02%
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
$29,715
Deductible property tax
$6,198
Your total deduction
$61,165
Your adjusted annual income
$150,000 - $61,165 = $88,835
Taxes on $88,835 (30%)
$26,651
Your old tax bill
$45,000
Your new tax bill
$26,651
Estimated tax savings
$18,349
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:
1.7 sqft
Year built:
2023
Size:
1,040 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 1.7 sqft
- Building area: 1,040 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air, Ceiling Fan(s)
- View: Country Setting, Trees/Woods
- Parking: RV Access/Parking, Main Level
- Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Self Cleaning Oven, Washer, Other
- Price per square foot: $602
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 117 083.05
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $33,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $626,700
Schools