BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2519 Sportsmans Way, Sevierville, TN, 37876

3 bed โ€ข 2 bath โ€ข 9 guests โ€ข $1,800

BNB

Calc

Annual Revenue

$52,464

Profit (Cash Flow)

$12,043

Cash on Cash Return

140.0%

Annual Revenue

$52,464

AirDNA projects $231/night at 47% occupancy ($39,654). Airbtics projects $228/night at 63% occupancy ($52,463). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $228 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,601$50,829$81,475$113,417
Occupancy50%60%79%90%
Nightly Rate$179$217$265$327

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Peaceful Sevierville Home w/ Private Hot Tub!

No image available

$66,955
$380
47%
332$207โŒโœ…โŒY / Yโญ๏ธ 4.5 (26)
Cozy Cabin with Hot Tub! 20% off on stays 5+ Days!

No image available

$37,286
$210
46%
322$175โœ…โœ…โœ…Y / Yโญ๏ธ 5 (210)
Country Cabin, Fully fenced area for pets

No image available

$43,291
$265
41%
322$235โŒโœ…โœ…Y / Yโญ๏ธ 4.4 (15)
Handicap friendly w/theater, game area and views!

No image available

$54,220
$179
79%
332$189โœ…โœ…โŒY / Yโญ๏ธ 5 (36)
New and Cozy Modern- 2 King Beds - Loft - Hot Tub!

No image available

$41,949
$179
61%
322$165โœ…โœ…โŒY / Yโญ๏ธ 5 (94)
Cozy Cabin Close to Pigeon Forge with Hot Tub

No image available

$49,035
$244
51%
321$145โœ…โœ…โŒY / Yโญ๏ธ 4.8 (99)
Adorable 3BD Cabin! Hot Tub + Pool Table + Views!

No image available

$44,895
$136
80%
321$230โœ…โœ…โŒY / Yโญ๏ธ 5 (109)
Cozy Cabin: Fireplace, Arcade & Private Hot Tub

No image available

$39,389
$179
54%
322$160โœ…โœ…โŒY / Yโญ๏ธ 5 (194)
Eagle Star Cabin: Scenic Smokies Getaway

No image available

$24,494
$137
45%
322$175โœ…โœ…โŒY / Yโญ๏ธ 5 (76)
Cozy Mtn. Cabin w/ Loft, Hot Tub, Arcade

No image available

$53,958
$248
55%
322$175โœ…โœ…โŒY / Yโญ๏ธ 5 (104)
NEW 3BD Log Cabin with HOT TUB! Pool Table +WiFi

No image available

$34,524
$82
96%
321$211โœ…โœ…โŒY / Yโญ๏ธ 5 (63)
Family Farmhouse on Horse/Cattle Farm

No image available

$31,838
$86
90%
321$125โŒโŒโŒY / Yโญ๏ธ 5 (346)
New Comfy 3 Bedroom Cabin w/ Game Room & Hot Tub

No image available

$57,007
$254
60%
322$175โœ…โœ…โŒY / Yโญ๏ธ 5 (108)
Winter Deals! Relaxing Cabin w/ Hot Tub & Game Rm

No image available

$44,863
$237
49%
331$195โœ…โœ…โŒY / Yโญ๏ธ 5 (57)
Charming 2BR+LOFT Family Retreat! Hot Tub + Pool!

No image available

$39,338
$97
92%
321$166โœ…โœ…โŒY / Yโญ๏ธ 5 (240)
Luxurious Retreat | Hot tub, amazing deck, wifi

No image available

$51,084
$145
91%
331$185โœ…โœ…โŒY / Yโญ๏ธ 5 (180)
Hidden Gem: Cozy Cabin with Indoor Pool & Games!

No image available

$55,343
$244
54%
322$295โœ…โœ…โŒY / Yโญ๏ธ 5 (35)
Winter Discounts/ Clean New Cabin/ View/ Quiet

No image available

$45,043
$159
71%
322$195โŒโŒโŒY / Yโญ๏ธ 5 (112)
Superb Log Cabin+Hot Tub+Views+Fireplace+Game Loft

No image available

$79,402
$265
80%
322$180โœ…โœ…โŒY / Yโญ๏ธ 5 (129)
New mountain cabin moments away from attractions!

No image available

$55,113
$212
66%
32.52$215โŒโœ…โŒY / Yโญ๏ธ 5 (106)
WOW! -King beds - Hot tub- Infinity table - Arcade

No image available

$69,665
$206
86%
322$165โœ…โœ…โŒY / Yโญ๏ธ 5 (108)
Lux Getaway - 360 Deck* GameRoom* HotTub

No image available

$53,285
$216
60%
332$199โœ…โœ…โŒY / Yโญ๏ธ 5 (122)
Indoor Pool/HotTub/Views/Dog Friendly/Firepit/Crib

No image available

$76,102
$272
71%
321$245โœ…โœ…โœ…Y / Yโญ๏ธ 5 (84)
Fair Bear Den

No image available

$46,896
$206
62%
323$150โœ…โœ…โŒY / Yโญ๏ธ 5 (115)
Ryes & Shine- Hot Tub, Pool, Arcade, NERF Station

No image available

$63,360
$219
74%
322$210โœ…โœ…โœ…Y / Yโญ๏ธ 5 (128)
Log Cabin Hot Tub Arcade Darts Foosball Wifi Grill

No image available

$97,771
$496
51%
323$190โœ…โœ…โŒY / Yโญ๏ธ 5 (73)
Nice Cabin, Sleeps 8, Arcade Games & Hot TUB!

No image available

$47,605
$157
82%
322$160โœ…โœ…โŒY / Yโญ๏ธ 5 (107)
Pet Lover's Paradise! Cabin w/ Hot Tub, Pool Table

No image available

$59,145
$259
60%
322$250โŒโœ…โœ…Y / Yโญ๏ธ 5 (106)
7 person Hot tub-Pool table-2 King beds-Foosball

No image available

$61,489
$236
69%
32.52$169โœ…โœ…โœ…Y / Yโญ๏ธ 5 (91)
Handicapped accessible! Theater & game loft!

No image available

$57,580
$171
88%
332$189โœ…โœ…โŒY / Yโญ๏ธ 5 (126)
Winter Special | Indoor Pool Projector | Hot Tub

No image available

$134,728
$367
96%
32.53$295โœ…โœ…โœ…Y / Yโญ๏ธ 5 (95)
Amazing family fun getaway in the mountains!

No image available

$36,386
$265
36%
322$225โŒโŒโŒY / Yโญ๏ธ 5 (31)
Ooh LA LA (New Listing) ยท Indoor Pool, Game Room,

No image available

$81,042
$387
55%
331$169โŒโŒโŒY / Yโญ๏ธ 4.6 (5)
Smoky Winter-Spring Mt Views-Hot Tub-pool tab.

No image available

$48,841
$323
41%
322$169โœ…โœ…โŒY / Yโญ๏ธ 5 (104)
Dreamy 2BR+Loft Retreat โ€“ Hot Tub | Gazebo | Quiet

No image available

$57,737
$205
70%
32.51$170โœ…โœ…โŒY / Yโญ๏ธ 5 (110)
Luxurious Retreat | HotTub, Fire-Pit, King Beds

No image available

$68,700
$234
73%
321$199โŒโœ…โœ…Y / Yโญ๏ธ 5 (75)
Pleasure of Payne!!

No image available

$56,527
$300
50%
322$120โŒโŒโœ…Y / Yโญ๏ธ 4.7 (40)
New Cabin - Mountain Views! Hot Tub And Game Room

No image available

$49,510
$198
59%
32.51$225โŒโœ…โœ…Y / Yโญ๏ธ 5 (23)

Return Metrics

140.03% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,043$24,086$36,130$48,173$60,216$120,433$361,301
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$109$166$225$286$619$2,569
Total Return$12,097$24,196$36,297$48,399$60,503$121,052$363,870

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

140.03%

Payback Period Days

260

Return on Investment

140.66%

property-location

2519 Sportsmans Way Sevierville, Tennessee, 37876

3 bed โ€ข 2 bath โ€ข 9 guests

Agent

Inquire about this property

Contact Agent

$52,464

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 47% occupancy.Projected nightly rate is $228/night at 63% occupancy.

Top 46% of comparables

Top 46% 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.

$54,122

Avg annual revenue

63%

Avg occupancy rate

$228

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$55k

$95k

$135k

Sign up to see the data on 40 all comparables

$12,043

Profit

Revenue

$52,464

Operating Expenses

$18,820

Operating Income

$33,643

Net Effective Rent

$21,600

Profit (Cash Flow)

$12,043

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

140.03%

Payback Period Days

260