Analyze any US address as a short-term rental
Get a revenue estimate, cash flow breakdown and year-1 cost-seg write-off for any address.
Deal feed
25% down, 30-yr · Rate 7.78% = 7.03% Freddie Mac 30-yr avg (Sep 24) + 0.75% investor premium
231 Ada St
Blue Ridge, GA · Listed 25d ago
$274,900
2 bd · 1 ba · 792 sqft
Est. revenue
$54,290
Occupancy
58%
Cash-on-cash
14.0%
ROE (yr 1)
24.5%
Cash flow /mo
$1,120
Cap rate
11.4%
Yr-1 tax shield
$27.9K
367 E Second St
Blue Ridge, GA · Listed 30d ago
$275,000
2 bd · 1 ba
Est. revenue
$54,696
Occupancy
56%
Cash-on-cash
14.1%
ROE (yr 1)
24.6%
Cash flow /mo
$1,129
Cap rate
11.4%
Yr-1 tax shield
$17.9K
51 Summit Ln
Blue Ridge, GA · Listed 19d ago
$249,000
3 bd · 2 ba
Est. revenue
$49,354
Occupancy
50%
Cash-on-cash
13.5%
ROE (yr 1)
23.4%
Cash flow /mo
$1,028
Cap rate
11.4%
Yr-1 tax shield
$7.9K
1131 Tanrac Trl
Gatlinburg, TN · Listed 2d ago
$399,999
3 bd · 2.5 ba · 5,800 sqft
Est. revenue
$69,639
Occupancy
64%
Cash-on-cash
12.6%
ROE (yr 1)
23.4%
Cash flow /mo
$1,424
Cap rate
10.7%
Yr-1 tax shield
$33.1K
413 Baskins Creek Rd Apt 501
Gatlinburg, TN · Listed 5d ago
$349,500
3 bd · 3 ba · 1,028 sqft
Est. revenue
$54,709
Occupancy
64%
Cash-on-cash
4.3%
ROE (yr 1)
14.9%
Cash flow /mo
$438
Cap rate
8.0%
Yr-1 tax shield
$20.7K
109 Lavista Dr
Blue Ridge, GA · Listed 5d ago
$325,000
3 bd · 1 ba · 1,581 sqft
Est. revenue
$47,228
Occupancy
40%
Cash-on-cash
3.8%
ROE (yr 1)
14.2%
Cash flow /mo
$360
Cap rate
7.8%
Yr-1 tax shield
$29.4K
728 Schneider Ln
Sevierville, TN · Listed 5d ago
$350,000
3 bd · 2 ba · 2,454 sqft
Est. revenue
$52,305
Occupancy
58%
Cash-on-cash
6.8%
ROE (yr 1)
17.3%
Cash flow /mo
$682
Cap rate
8.8%
Yr-1 tax shield
$25.1K
1448 William Holt Blvd
Sevierville, TN · Listed 5d ago
$259,900
2 bd · 2.5 ba · 1,200 sqft
Est. revenue
$38,393
Occupancy
75%
Cash-on-cash
2.6%
ROE (yr 1)
13.0%
Cash flow /mo
$199
Cap rate
7.4%
Yr-1 tax shield
$15.4K
2106 Vly Crk Way
Pigeon Forge, TN · Listed 5d ago
$975,000
4 bd · 4.5 ba · 2,586 sqft
Est. revenue
$107,567
Occupancy
80%
Cash-on-cash
0.2%
ROE (yr 1)
11.6%
Cash flow /mo
$42
Cap rate
6.5%
Yr-1 tax shield
$71.5K
55 River Bend Ln
Blue Ridge, GA · Listed 24d ago
$449,000
3 bd · 2 ba · 1,876 sqft
Est. revenue
$55,589
Occupancy
49%
Cash-on-cash
0.6%
ROE (yr 1)
11.6%
Cash flow /mo
$78
Cap rate
6.7%
Yr-1 tax shield
$41.7K
2022 Center Rd
Pigeon Forge, TN · Listed 5d ago
$324,950
3 bd · 1 ba · 1,488 sqft
Est. revenue
$38,102
Occupancy
51%
Cash-on-cash
-0.2%
ROE (yr 1)
9.7%
Cash flow /mo
-$19
Cap rate
6.4%
Yr-1 tax shield
$33K
2864 Pine Haven Dr
Sevierville, TN · Listed 4d ago
$475,000
2 bd · 2 ba · 1,148 sqft
Est. revenue
$57,843
Occupancy
65%
Cash-on-cash
1.6%
ROE (yr 1)
12.5%
Cash flow /mo
$213
Cap rate
7.0%
Yr-1 tax shield
$42.5K
325 Austin St
Blue Ridge, GA · Listed 10d ago
$465,000
2 bd · 2 ba · 1,224 sqft
Est. revenue
$54,826
Occupancy
56%
Cash-on-cash
-0.4%
ROE (yr 1)
10.9%
Cash flow /mo
-$47
Cap rate
6.3%
Yr-1 tax shield
$32.4K
620 Wash Wilson Rd
Blue Ridge, GA · Listed 23d ago
$232,500
3 bd · 1 ba · 1,268 sqft
Est. revenue
$50,179
Occupancy
49%
Cash-on-cash
15.1%
ROE (yr 1)
24.9%
Cash flow /mo
$1,094
Cap rate
12.1%
Yr-1 tax shield
$24.3K
1455 Honey Oaks Way
Sevierville, TN · Listed 3d ago
$495,000
2 bd · 2.5 ba · 1,625 sqft
Est. revenue
$53,875
Occupancy
72%
Cash-on-cash
-1.3%
ROE (yr 1)
9.7%
Cash flow /mo
-$175
Cap rate
6.0%
Yr-1 tax shield
$35.1K
714 Old Ridge Rd
Gatlinburg, TN · Listed 1d ago
$890,000
4 bd · 4.5 ba · 2,376 sqft
Est. revenue
$92,845
Occupancy
66%
Cash-on-cash
-1.3%
ROE (yr 1)
10.1%
Cash flow /mo
-$301
Cap rate
6.1%
Yr-1 tax shield
$61.4K
2944 McMahan Sawmill Rd
Sevierville, TN · Listed 4d ago
$489,500
3 bd · 2 ba · 1,152 sqft
Est. revenue
$63,841
Occupancy
58%
Cash-on-cash
4.0%
ROE (yr 1)
15.0%
Cash flow /mo
$532
Cap rate
7.8%
Yr-1 tax shield
$44.5K
4224 Chamberlain Ln
Sevierville, TN · Listed 5d ago
$569,900
2 bd · 2 ba · 1,536 sqft
Est. revenue
$58,282
Occupancy
65%
Cash-on-cash
-2.4%
ROE (yr 1)
8.7%
Cash flow /mo
-$373
Cap rate
5.7%
Yr-1 tax shield
$43.7K
4541 Shangrila Way
Sevierville, TN · Listed 3d ago
$1,089,990
4 bd · 4.5 ba · 3,255 sqft
Est. revenue
$107,762
Occupancy
64%
Cash-on-cash
-2.6%
ROE (yr 1)
8.9%
Cash flow /mo
-$752
Cap rate
5.6%
Yr-1 tax shield
$68.3K
3012 Cloudburst Dr
Sevierville, TN · Listed 2d ago
$1,075,000
3 bd · 4.5 ba · 3,209 sqft
Est. revenue
$102,406
Occupancy
71%
Cash-on-cash
-3.2%
ROE (yr 1)
8.4%
Cash flow /mo
-$904
Cap rate
5.5%
Yr-1 tax shield
$97.5K
759 Ridgefield Dr
Sevierville, TN · Listed 4d ago
$369,000
3 bd · 2 ba · 1,716 sqft
Est. revenue
$53,613
Occupancy
58%
Cash-on-cash
4.9%
ROE (yr 1)
15.1%
Cash flow /mo
$544
Cap rate
8.2%
Yr-1 tax shield
$38.5K
29 River Ranch Ct
Ellijay, GA · Listed 1d ago
$299,900
2 bd · 1 ba · 672 sqft
Est. revenue
$40,981
Occupancy
55%
Cash-on-cash
2.4%
ROE (yr 1)
13.0%
Cash flow /mo
$206
Cap rate
7.3%
Yr-1 tax shield
$33K
737 Chickasaw Gap Way
Pigeon Forge, TN · Listed 3d ago
$874,900
5 bd · 5 ba · 2,392 sqft
Est. revenue
$82,540
Occupancy
51%
Cash-on-cash
-4.0%
ROE (yr 1)
7.2%
Cash flow /mo
-$956
Cap rate
5.2%
Yr-1 tax shield
$60.2K
770 Park Vista Way
Gatlinburg, TN · Listed 1d ago
$1,099,000
5 bd · 4.5 ba · 2,784 sqft
Est. revenue
$106,955
Occupancy
57%
Cash-on-cash
-3.9%
ROE (yr 1)
7.6%
Cash flow /mo
-$1,136
Cap rate
5.2%
Yr-1 tax shield
$67.6K
Showing 24 of 361 deals
281 new deals today · 7428 scanned this week · last scan 9h ago