BNBCalc Short Term Rental Investment Analysis 900 Mountain Creek Rd 464, Chattanooga, TN 37405

2 bed • 2 bath • 6 guests • $195,000

BNB

Calc

Annual Revenue

$36,418

Profit (Cash Flow)

$4,850

Cap Rate

9.2%

Annual Revenue

$36,418

AirDNA projects $169/night at 59% occupancy ($36,418). Airbtics projects $134/night at 62% occupancy ($30,344). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $169 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,934	$23,261	$54,148	$81,143
Occupancy	48%	53%	80%	93%
Nightly Rate	$87	$106	$172	$219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spring Specials! - 5 minutes to Downtown Chatt!	$29,894	$124	59%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (74)
Country Cottage House in Red Bank	$37,542	$79	93%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (194)
Quaint Charmer-Red Bank/Chatt TN	$31,884	$86	87%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (357)
Welcome to The Chatta"noodle" House	$37,730	$188	51%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (26)
Mountain Retreat near downtown	$50,892	$279	45%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Clean & Spacious 2 BR Duplex~Character & Location	$20,086	$112	49%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Joe's Place	$35,243	$100	95%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (91)
Signal Mountain Bungalow Retreat	$44,284	$213	55%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cozy 2 Bedroom Home	$15,813	$90	48%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Cozy 2 Bedroom Home	$12,680	$77	45%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (3)

Return Metrics

9.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,849	$9,699	$14,549	$19,399	$24,249	$48,499	$145,499
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$156,000	$156,000	$156,000	$156,000	$156,000	$156,000	$156,000
Down Payment	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000	$39,000
Property Appreciation	$5,850	$11,875	$18,081	$24,474	$31,058	$67,063	$278,316
Total Return	$205,699	$216,575	$227,631	$238,874	$250,308	$310,563	$618,815

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.44%

Cap Rate

9.23%

Return on Investment

24.56%

900 Mountain Creek Rd 464 Chattanooga, TN, 37405

2 bed • 2 bath • 6 guests

Purchase Price

Est. $935/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,849

Annual Profit

9.2%

Cap Rate

9.4%

Cash on Cash

$36,418

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $169/night at 59% occupancy.Projected nightly rate is $134/night at 62% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$31,604

Avg annual revenue

62%

Avg occupancy rate

$134

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

$10k

$25k

$40k

$50k

$4,850

Profit

Revenue

$36,418

Operating Expenses

$18,414

Operating Income

$18,004

Mortgage & Taxes

$13,154

Profit (Cash Flow)

$4,850

$51,350

Cash Investment

Down Payment

$39,000

Renos & Furnishing

$6,500

Closing Costs

$5,850

Total

$51,350

DSCR Ratio

Strong

1.37

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.44%

Cap Rate

9.23%

Return on Investment

24.56%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$9,255

Deductible property tax

$1,930

Your total deduction

$15,365

Your adjusted annual income

$150,000 - $15,365 = $134,635

Taxes on $134,635 (30%)

$40,390

Your old tax bill

$45,000

Your new tax bill

$40,390

Estimated tax savings

$4,610

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -