BNBCalc.com Investment Analysis Report of 208 Tunnel Ridge Dr, Sevierville, TN, 37876

5 bed • 3 bath • 16 guests • $1,100,000

BNB

Calc

Return Metrics

43.51% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

14%

Revenue Appreciation:

0%

Cash on Cash Return

43.51%

Cap Rate

17.88%

Return on Investment

104.82%

Annual Revenue

$241,916

AirDNA projects $520/night at 66% occupancy ($125,351). Airbtics projects $580/night at 63% occupancy ($133,460). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$86,034$132,417$176,027$243,724
Occupancy54%63%76%80%
Nightly Rate$429$565$620$816

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Scenic Cabin With Breathtaking Mountain Views
$64,472
$339
51%
54102$199❌❌❌N / Y⭐️ 5 (20)Profile

B

Movie room, foosball, hot tub, and a VIEW THAT JUS
$125,854
$566
60%
56141$195❌✅❌N / Y⭐️ 4.9 (17)Profile

C

Living the Dream
$138,287
$651
57%
55162$275✅✅❌N / Y⭐️ 4.7 (3)Profile

D

New Listing! | Gorgeous Views, Hot Tub, Game Room,
$97,561
$392
68%
55162$0✅✅❌N / Y⭐️ 5 (6)Profile

E

Perfect Pet-Friendly Getaway on the Riverfront
$91,121
$644
37%
54101$390❌✅✅N / Y⭐️ 4.8 (9)Profile

Operating Expenses

Monthly Expenses

$3,761

Annual Expenses

$45,129

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,716

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,016

Management & Platform Fees

$605

Platform Fee (i.e. Airbnb)

$605

Property Manager Fee

$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: -

property-location

208 Tunnel Ridge Dr Sevierville, Tennessee, 37876

5 bed • 3 bath • 16 guests

Purchase Price

Est. $5,276/mo

Agent

Inquire about this property

Contact Agent

$48,800

Zestimate

232

Airbnb Investor Score

$115,642

Annual Profit

17.9%

Cap Rate

43.5%

Cash on Cash

$241,916

Annual Revenue

BNBCalc predicts this property will get $580 per night with 63% occupancy, putting it in the top 49% 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

14%

Revenue Appreciation

0%

Cash on Cash Return

43.51%

Cap Rate

17.88%