BNBCalc.com Investment Analysis Report of Lake Dr, Gatlinburg, TN, 37738

1 bed • 1 bath • 8 guests • $435,000

BNB

Calc

Return Metrics

3.93% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

9%

Cash on Cash Return

3.93%

Cap Rate

6.67%

Return on Investment

20.54%

Annual Revenue

$49,089

AirDNA projects $210/night at 64% occupancy ($49,088). Airbtics projects $217/night at 77% occupancy ($61,028). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$39,515$59,316$78,857$119,261
Occupancy69%81%88%95%
Nightly Rate$153$196$238$335

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Lakeview
$32,978
$143
60%
1222$75✅✅❌N / N⭐️ 4.8 (126)Profile

B

Gatlinburg Cabin w/ Hot Tub: 5 Mi to Downtown
$90,214
$519
47%
1262$104✅✅❌N / Y⭐️ 4.3 (46)Profile

C

Cozy Mountain Hideaway
$57,968
$188
83%
1221$95✅✅❌N / N⭐️ 4.8 (31)Profile

D

Hideaway
$27,108
$144
48%
1222$75✅✅❌N / N⭐️ 4.8 (139)Profile

E

Romantic, Cozy Cabin Near Gatlinburg+Hot Tub+WiFi
$84,333
$247
92%
1242$115❌✅❌N / Y⭐️ 5 (92)Profile

Operating Expenses

Monthly Expenses

$1,672

Annual Expenses

$20,062

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,109

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$409

Management & Platform Fees

$123

Platform Fee (i.e. Airbnb)

$123

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,445

Annual Mortgage & Tax

$29,340

Downpayment

Purchase Price

$435,000

Percent Down

20%

Total Downpayment

$87,000

Total Loan Amount

$348,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,086

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$359

Mortgage Insurance (PMI)

0%

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

$20,646

Deductible property tax

$4,307

Est. Depreciation Value

$203,065

Profit on this property

$29,027

Your total deduction

$198,990

So, your new taxable income is your previous income minus your total deduction ($150,000 - $198,990)

-$48,990

Your old tax bill

$45,000

Your new tax bill

-$14,697

Estimated tax savings

$59,697

property-location

Lake Dr Gatlinburg, Tennessee, 37738

1 bed • 1 bath • 8 guests

Purchase Price

Est. $2,086/mo

Agent

Inquire about this property

Contact Christie

$47,600

Zestimate

28

Airbnb Investor Score

-$312

Annual Profit

6.7%

Cap Rate

3.9%

Cash on Cash

$49,089

Annual Revenue

BNBCalc predicts this property will get $217 per night with 77% occupancy, putting it in the top 48% 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

9%

Cash on Cash Return

3.93%

Cap Rate

6.67%

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

$20,646

Deductible property tax

$4,307

Your total deduction

$60,670

Your adjusted annual income

$150,000 - $60,670 = $89,330

Taxes on $89,330 (30%)

$26,799

Your old tax bill

$45,000

Your new tax bill

$26,799

Estimated tax savings

$18,201

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