850 Old Cades Cove Rd Townsend, Tennessee, 37882
2 bed • 1 bath • 4 guests
Est. $719/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$11,653
Annual Profit
15.8%
Cap Rate
54.5%
Cash on Cash
$42,971
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $225/night at 48% occupancy.Projected nightly rate is $181/night at 65% occupancy.
Top 56% of comparables
Top 51% 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.
$44,488
Avg annual revenue
65%
Avg occupancy rate
$181
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$75k
Sign up to see the data on 40 all comparables
$22,220
Profit
Revenue
$42,971
Operating Expenses
$19,266
Operating Income
$23,705
Mortgage & Taxes
$1,485
Profit (Cash Flow)
$22,220
$36,250
Cash Investment
Down Payment
$30,000
Renos & Furnishing
$6,250
Total
$36,250
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
54.52%
Cap Rate
15.8%
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
$9,527
Deductible property tax
$1,485
Your total deduction
$4,544
Your adjusted annual income
$150,000 - $4,544 = $145,456
Taxes on $145,456 (30%)
$43,637
Your old tax bill
$45,000
Your new tax bill
$43,637
Estimated tax savings
$1,363
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com