497 Pine Tree Dr Parsons, Tennessee, 38363
2 bed β’ 1 bath β’ 3 guests

Inquire about this property
Contact Agent
$1,759
Zestimate
$22,013
Annual Revenue
BNBCalc predicts this property will get $147 per night with 41% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 44% of comparables
Top 27% of comparables
Seasonality
Sign up to view the full seasonality chart
23
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$23,462
Avg annual revenue
41%
Avg occupancy rate
$147
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$5k
$20k
$35k
$50k
Sign up to see the data on 23 all comparables
-$13,956
Profit
Revenue
$22,013
Operating Expenses
$14,862
Operating Income
$7,152
Net Effective Rent
$21,108
Profit (Cash Flow)
-$13,956
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-219.78%
Payback Period Days
0