BNBCalc.com Investment Analysis Report of 3324 Dirk Shell Way, Pittman Center, TN

1 bed • 1 bath • 2 guests • $298,000

BNB

Calc

Return Metrics

7.33% 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

7.33%

Cap Rate

9.16%

Return on Investment

22.94%

Annual Revenue

$47,116

AirDNA projects $215/night at 60% occupancy ($47,116). Airbtics projects $158/night at 63% occupancy ($36,356). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,887$37,867$55,442$66,324
Occupancy45%67%79%87%
Nightly Rate$133$149$185$200

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Stolen Moments - Romantic Getaway with Hot Tub
$57,038
$185
81%
1221$129❌✅❌N / Y⭐️ 4.7 (11)Profile

B

Fall Getaway! Breathtaking Mtn View, Hot Tub!
$59,304
$196
79%
1242$125❌✅❌N / Y⭐️ 5 (147)Profile

C

Nov/Dec Available!Aframe cabin Hottub - PF/Dllywd
$58,043
$185
80%
1251$125❌✅❌N / Y⭐️ 4.9 (193)Profile

D

1BR cabin w/ firepit, hot tub, 1 Dollywood ticket!
$41,544
$193
57%
1251$80❌✅❌N / Y⭐️ 5 (7)Profile

E

River Rendezvous
$46,871
$197
62%
1221$85❌✅❌N / N⭐️ 5 (2)Profile

Operating Expenses

Monthly Expenses

$1,650

Annual Expenses

$19,805

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,093

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$393

Management & Platform Fees

$118

Platform Fee (i.e. Airbnb)

$118

Property Manager Fee

$0

property-location

3324 Dirk Shell Way Pittman Center, Tennessee, 37876

1 bed • 1 bath • 2 guests

Purchase Price

Est. $1,429/mo

Agent

Inquire about this property

Contact Agent

$65,500

Zestimate

56

Airbnb Investor Score

$5,339

Annual Profit

9.2%

Cap Rate

7.3%

Cash on Cash

$47,116

Annual Revenue

BNBCalc predicts this property will get $158 per night with 63% occupancy, putting it in the top 46% 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

7.33%

Cap Rate

9.16%