940 Gnatty Branch Rd Sevierville, Tennessee, 37876
3 bed • 2 bath • 9 guests
Est. $880/mo
This property is for sale!
Contact Agent
$87,911
Annual Revenue
BNBCalc predicts this property will get $369 per night with 64% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 41% of comparables
Top 58% 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.
$89,104
Avg annual revenue
64%
Avg occupancy rate
$369
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$85k
$135k
$190k
Sign up to see the data on 40 all comparables
$50,424
Profit
Revenue
$87,911
Operating Expenses
$25,108
Operating Income
$62,802
Mortgage & Taxes
$12,378
Profit (Cash Flow)
$50,424
$50,705
Cash Investment
Down Payment
$36,700
Renos & Furnishing
$8,500
Closing Costs
$5,505
Total
$50,705
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
99.44%
Cap Rate
34.22%
STR Tax Calculator (USA)
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
$8,709
Deductible property tax
$1,817
Your total deduction
-$34,792
Your adjusted annual income
$150,000 - -$34,792 = $184,792
Taxes on $184,792 (30%)
$55,438
Your old tax bill
$45,000
Your new tax bill
$55,438
Estimated tax savings
-$10,438
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:
130,680 sqft
Year built:
1950
Size:
1,230 sqft
Type:
SFR
Parking:
2
Heating:
RADIANT
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 130,680 sqft
- Building area: 1,230 sqft
- Garage: No
- Heating: Radiant
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-1
- Land Use: Residential
- Parcel Number: 078106 06700
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $30,300
- County Est. Land Value: $52,600
- Assessed Land Value: $13,150
- County Est. Structure Value: $68,600
Market Estimate: $632,267
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/30/19 | $70,000 | 0% | Peek Trust |
Ownership
- Name: Peek Trust
- Owner Occupied: No
- Owner Mailing Address: 1460 Ridge Rd, Dickson, Tn 37055
- Years Owned: 59
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No