BNBCalc Short Term Rental Rental Arbitrage Analysis 890 S Ridge Way, Cosby, TN, 37722

3 bed • 2 bath • 9 guests • $1,826

BNB

Calc

Annual Revenue

$42,135

Profit (Cash Flow)

$2,745

Cash on Cash Return

31.9%

Annual Revenue

$42,135

AirDNA projects $148/night at 48% occupancy ($25,946). Airbtics projects $206/night at 56% occupancy ($42,134). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 56% occupancy rate, $206 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$30,362	$44,176	$60,460	$78,955
Occupancy	49%	56%	67%	73%
Nightly Rate	$163	$207	$235	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Revenuers Ridge Cabin near the Great Smoky Mtns	$37,777	$135	74%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (177)
Cozy Stowe Cottage of Rich Mountain	$22,039	$91	64%	3	1	2	$60	❌	✅	✅	Y / Y	⭐️ 5 (54)
English Mountain Cottage	$23,124	$117	54%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (162)
Creekside Mountain View Cabin near National Park w	$57,823	$222	66%	3	2	1	$279	❌	✅	✅	Y / Y	⭐️ 4.5 (3)
3BR Family Getaway on Goat Farm w 100 yr Old Barn	$38,145	$135	73%	3	2	1	$115	✅	❌	✅	Y / Y	⭐️ 5 (65)
Moosetrax	$38,573	$206	49%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 4.5 (7)
FUN CABIN w/ Creek & MTN VIEWS ~AdventureThemed~	$41,249	$115	94%	3	1	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (131)
The Bear’s Den	$45,896	$228	55%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 5 (56)
70 acre Mountain farmstead	$27,361	$134	54%	3	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (39)
Secluded Cabin: PET Friendly\|Hot tub: 3 acres	$37,792	$173	54%	3	2.5	1	$189	❌	✅	✅	Y / Y	⭐️ 5 (120)
3BR w/Hot Tub+FirepitFireplace Privacy + Quiet!	$55,078	$211	68%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 5 (83)
Can’t Bear To Leave	$34,985	$178	51%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (44)
Living Waters: a creekside cabin with Hot Tub and	$60,014	$223	67%	3	2	1	$279	❌	✅	✅	Y / Y	⭐️ 4.5 (5)
Value-packed cabin: hot tub, game room, fire pit!	$45,484	$221	53%	3	3	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (24)
Apple Valley Cabin with Hot Tub & Stunning Views	$59,511	$277	58%	3	3	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (31)
Pet FndlyMtn ViewNew Hot TubFire Pit Private	$35,808	$162	57%	3	3	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (45)
Playful Bears Cabin: Hot Tub Soaks, Arcade Wins, a	$52,292	$209	65%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 4 (6)
Smoky Mountain 3 Bedroom River Cabin with Hot Tub,	$59,458	$231	67%	3	2	1	$234	❌	✅	✅	Y / Y	⭐️ 0 (2)
Beautifull Nature Cabin Oasis in the Smokys	$21,864	$173	33%	3	1	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (10)
Peaceful Mountain Cottage 12 miles from Gatlinburg	$30,830	$123	68%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
All Ages Fun! View-Hot tub-Firepit-Games-Vineyard	$96,064	$316	80%	3	3	1	$170	✅	✅	✅	Y / Y	⭐️ 5 (22)
Amazing river and mountain views! Two miles from T	$65,364	$242	70%	3	2.5	1	$279	❌	✅	✅	Y / Y	⭐️ 0 (1)
Rivendell Creekside Cabin - 3 Bedroom, 2 Baths	$66,032	$240	70%	3	2	1	$215	❌	✅	❌	Y / Y	⭐️ 4.5 (5)
Moosetrax	$52,619	$227	57%	3	2	2	$215	❌	✅	❌	Y / Y	⭐️ 4.5 (12)
Smoky Mountain Getaway	$36,944	$196	49%	3	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (10)
Smoky's 3BR Cabin- Near Gatlinburg	$21,629	$164	34%	3	1	1	$102	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Fully Loaded Lux, 360° Views, Movies on Roof Deck	$59,094	$351	46%	3	2.5	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (24)
Serenity Vista - For The Love Of Mountain Views!	$86,618	$310	75%	3	3	1	$140	✅	✅	❌	Y / Y	⭐️ 0 (2)
Cozy home with Mountain Views	$30,894	$197	40%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (13)
3 Bed 2 Bath~Views~Hot Tub~Near All Attractions	$51,434	$203	65%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (31)
Cozy Cosby home 5 mi. from Smoky Mtn Park entrance	$31,134	$160	51%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (19)
Smoky Mountain 3BR Cabin Firepit Grill Sleeps 10	$27,999	$184	38%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (25)
Secluded and Quiet Cabin: the Bear Necessities	$32,479	$150	52%	3	4	1	$273	❌	❌	✅	Y / Y	⭐️ 0 (0)
Sunrise Meadow Log Cabin in the Smoky Mountains	$34,258	$180	52%	3	3	3	$225	❌	✅	❌	Y / Y	⭐️ 5 (130)
Pet friendly, secluded, hot tub, great location!	$42,900	$234	48%	3	2	1	$125	❌	✅	✅	N / N	⭐️ 0 (2)
Smoky Lake Retreat- 3bd 3bth- Douglas Lake!	$70,833	$254	71%	3	3	1	$292	✅	❌	✅	Y / Y	⭐️ 4.5 (6)
Mountain Dreams 1430 - Fire pit & hot tub!	$55,570	$241	63%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 3.5 (7)

Return Metrics

31.91% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,745	$5,490	$8,235	$10,980	$13,725	$27,450	$82,351
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$54	$111	$169	$229	$290	$627	$2,606
Total Return	$2,799	$5,601	$8,404	$11,209	$14,016	$28,078	$84,957

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

31.91%

Payback Period Days

1144

Return on Investment

32.55%

890 S Ridge Way Cosby, Tennessee, 37722

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$42,135

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 48% occupancy.Projected nightly rate is $206/night at 56% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$44,250

Avg annual revenue

56%

Avg occupancy rate

$206

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$45k

$70k

$95k

$2,745

Profit

Revenue

$42,135

Operating Expenses

$17,477

Operating Income

$24,657

Net Effective Rent

$21,912

Profit (Cash Flow)

$2,745

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

31.91%

Payback Period Days

1144