Short Term Rental Analysis

1002B Woodmont Blvd

Nashville, Tennessee

5 bed

5 bath

12 guests

$1,550,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $735

AirDna Occupancy: 60%

Avg Daily Rate

Annual Revenue
$241,061

Occupancy Rate

219 Days/Year

60%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$241,061

Operating Expenses

-$61,124

Operating Income

$179,936

Mortgage & Taxes

-$106,260

Profit (Cash Flow)

$73,676

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

22.79% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

22.79%

Cap Rate

11.6%

Cash Investment Summary

You will need $323,250 in cash to and renovate this property

Down Payment

-$310,000

Furniture & Renovations

-$13,250

Closing Costs

$0