BNBCalc.com Investment Analysis Report of 1325 Ridgefield Dr, Sevierville, TN, 37876

1 bed ‱ 2 bath ‱ 6 guests ‱ $350,000

BNB

Calc

Return Metrics

8.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.13%

Cap Rate

8.72%

Return on Investment

24.53%

Annual Revenue

$50,805

AirDNA projects $214/night at 65% occupancy ($50,805). Airbtics projects $207/night at 76% occupancy ($57,460). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$42,880$57,234$69,556$85,156
Occupancy70%79%86%93%
Nightly Rate$163$193$214$242

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

A Hillbilly Shack
$45,631
$181
67%
1142$69❌✅❌N / Y⭐ 4.2 (9)Profile

B

Pool table,hot tub/jacuzzi in convenient location!
$43,006
$204
56%
1141$70✅✅❌N / N⭐ 4.7 (10)Profile

C

Mid-week November SALE ~ Romantic Couple's ReTreat
$105,636
$298
95%
1142$125✅✅❌N / Y⭐ 5 (146)Profile

D

Highland Hideaway - Pet Friendly with Modern Vibes
$79,746
$226
93%
1141$146❌✅✅N / Y⭐ 4.3 (30)Profile

E

Romantic cabin with hot tub and covered porch
$56,700
$457
33%
1132$115❌✅✅N / Y⭐ 4.7 (28)Profile

Operating Expenses

Monthly Expenses

$1,690

Annual Expenses

$20,285

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,123

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$423

Management & Platform Fees

$127

Platform Fee (i.e. Airbnb)

$127

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,967

Annual Mortgage & Tax

$23,604

Downpayment

Purchase Price

$350,000

Percent Down

20%

Total Downpayment

$70,000

Total Loan Amount

$280,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,679

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$289

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,611

Deductible property tax

$3,465

Est. Depreciation Value

$164,077

Profit on this property

$30,521

Your total deduction

$153,633

So, your new taxable income is your previous income minus your total deduction ($150,000 - $153,633)

-$3,633

Your old tax bill

$45,000

Your new tax bill

-$1,090

Estimated tax savings

$46,090

property-location

1325 Ridgefield Dr Sevierville, Tennessee, 37876

1 bed ‱ 2 bath ‱ 6 guests

Purchase Price

Est. $1,679/mo

Agent

Inquire about this property

Contact Agent

$47,600

Zestimate

58

Airbnb Investor Score

$6,916

Annual Profit

8.7%

Cap Rate

8.1%

Cash on Cash

$50,805

Annual Revenue

BNBCalc predicts this property will get $207 per night with 76% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.13%

Cap Rate

8.72%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$41,857

Your adjusted annual income

$150,000 - $41,857 = $108,143

Taxes on $108,143 (30%)

$32,443

Your old tax bill

$45,000

Your new tax bill

$32,443

Estimated tax savings

$12,557

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com