BNBCalc Short Term Rental Investment Analysis 9053 Dallas Hollow Rd, Soddy Daisy, TN 37379

3 bed • 2 bath • 9 guests • $325,000

BNB

Calc

Annual Revenue

$66,474

Profit (Cash Flow)

$22,229

Cap Rate

13.6%

Annual Revenue

$66,474

AirDNA projects $280/night at 65% occupancy ($66,474). Airbtics projects $192/night at 62% occupancy ($43,478). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,539	$38,680	$64,556	$127,030
Occupancy	39%	73%	83%	89%
Nightly Rate	$122	$137	$200	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Crazy Daisy - Cute Cozy Getaway	$42,429	$118	84%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (346)
CountryChic w Outdoor Space~Adventurers & Families	$26,686	$92	74%	3	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (44)
Higher Ground-mountain retreat	$30,118	$137	54%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (49)
Harrison Bay Hideaway .3 Mi to Lake & 2 Mi to Golf	$39,798	$123	83%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (107)
The Historic Depot House - Second Floor	$16,964	$128	34%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (30)
Quaint lake home near Chattanooga	$41,086	$304	31%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
The VIEW, VIEW, and the VIEW!	$46,350	$157	75%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (111)
TN Mountain Retreat, climb, hike	$85,282	$506	45%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (25)
Ideal Chickamauga Lake Home + Dock & Fire Pit	$137,464	$421	86%	3	3	3	$181	❌	❌	✅	Y / Y	⭐️ 5 (17)
Lulu’s Cottage Welcomes You	$22,667	$150	38%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cozy Countryside Retreat 2	$24,844	$175	35%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy Countryside Retreat I	$33,366	$225	40%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (3)
Hike & Swim Gem ★ 1 Min to N Chick Creek Trailhead	$51,103	$102	100%	3	1	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (183)
Large 3-bedroom home, close to everything	$32,330	$121	73%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Spacious Living	$43,946	$128	91%	3	3	4	$85	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

26.7% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,229	$44,458	$66,687	$88,917	$111,146	$222,292	$666,877
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$356,979	$389,251	$421,824	$454,707	$487,910	$659,065	$1,455,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.7%

Cap Rate

13.58%

Return on Investment

42.24%

9053 Dallas Hollow Rd Soddy Daisy, TN, 37379

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,559/mo

This property is for sale!

Contact Agent

151

Airbnb Investor Score

$22,229

Annual Profit

13.6%

Cap Rate

26.7%

Cash on Cash

$66,474

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 65% occupancy.Projected nightly rate is $192/night at 62% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

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

$44,962

Avg annual revenue

62%

Avg occupancy rate

$192

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

$15k

$55k

$95k

$140k

$22,229

Profit

Revenue

$66,474

Operating Expenses

$22,322

Operating Income

$44,153

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$22,229

$83,250

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$8,500

Closing Costs

$9,750

Total

$83,250

DSCR Ratio

Strong

2.01

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.7%

Cap Rate

13.58%

Return on Investment

42.24%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$11,141

Your adjusted annual income

$150,000 - $11,141 = $138,859

Taxes on $138,859 (30%)

$41,658

Your old tax bill

$45,000

Your new tax bill

$41,658

Estimated tax savings

$3,342

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -