BNBCalc Short Term Rental Investment Analysis 957 Beason Dr, Chattanooga, TN 37405

2 bed • 1 bath • 6 guests • $214,500

BNB

Calc

Annual Revenue

$28,708

Profit (Cash Flow)

-$3,173

Cap Rate

5.3%

Annual Revenue

$28,708

AirDNA projects $165/night at 63% occupancy ($37,967). Airbtics projects $131/night at 60% occupancy ($28,708). Airbtics predicts this property will perform in the 33% revenue percentile

BNB Calc projects a 60% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,373	$33,082	$39,199	$47,369
Occupancy	55%	60%	74%	79%
Nightly Rate	$117	$128	$146	$150

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming bungalow close to everything Northshore!	$46,817	$157	77%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Walk shops & restaurants - Lofts on Manning #202	$34,394	$127	63%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
Incredible City View with Private HotTub	$52,337	$148	79%	2	1	1	$75	❌	✅	❌	Y / Y	⭐️ 4.9 (272)
Northshore Gem - 2BR, Excellent Neighborhood!	$33,254	$117	65%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (81)
North Chattanooga Bungalow Near Downtown	$25,830	$111	55%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.7 (374)
North Shore Cozy 2 bedroom with screened in porch	$23,903	$150	41%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (138)
Heart of Downtown, 2BR, 5 minute walk to Coolidge	$17,162	$117	35%	2	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.8 (90)
Northshore 2BR~3 Min Walk to Frazier&Coolidge~282	$32,003	$140	55%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Sunshine House - Mtn/Sunset views, GREAT location!	$40,801	$119	79%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (95)
Charming Home walking distance to Coolidge Park	$32,911	$129	58%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (177)

Return Metrics

-5.7% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,173	-$6,346	-$9,520	-$12,693	-$15,866	-$31,733	-$95,201
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$171,600	$171,600	$171,600	$171,600	$171,600	$171,600	$171,600
Down Payment	$42,900	$42,900	$42,900	$42,900	$42,900	$42,900	$42,900
Property Appreciation	$6,435	$13,063	$19,889	$26,921	$34,164	$73,770	$306,147
Total Return	$217,761	$221,216	$224,869	$228,728	$232,797	$256,536	$425,446

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.7%

Cap Rate

5.26%

Return on Investment

9.65%

957 Beason Dr Chattanooga, TN, 37405

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,029/mo

This property is for sale!

Contact Agent

-11

Airbnb Investor Score

-$3,173

Annual Profit

5.3%

Cap Rate

-5.7%

Cash on Cash

$28,708

Annual Revenue

This property is projected to be in the top 33% revenue percentile compared to similar properties nearby.
Projected nightly rate is $165/night at 63% occupancy.Projected nightly rate is $131/night at 60% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$33,941

Avg annual revenue

60%

Avg occupancy rate

$131

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

$30k

$40k

$55k

-$3,173

Profit

Revenue

$28,708

Operating Expenses

$17,412

Operating Income

$11,296

Mortgage & Taxes

$14,469

Profit (Cash Flow)

-$3,173

$55,585

Cash Investment

Down Payment

$42,900

Renos & Furnishing

$6,250

Closing Costs

$6,435

Total

$55,585

DSCR Ratio

Weak

0.78

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.7%

Cap Rate

5.26%

Return on Investment

9.65%

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

$10,180

Deductible property tax

$2,124

Your total deduction

$25,286

Your adjusted annual income

$150,000 - $25,286 = $124,714

Taxes on $124,714 (30%)

$37,414

Your old tax bill

$45,000

Your new tax bill

$37,414

Estimated tax savings

$7,586

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -