BNBCalc Short Term Rental Investment Analysis 101 Hankins Dr, Smyrna, TN 37167

3 bed • 2 bath • 9 guests • $409,999

BNB

Calc

Annual Revenue

$34,669

Profit (Cash Flow)

-$11,175

Cap Rate

4.0%

Annual Revenue

$34,669

AirDNA projects $226/night at 42% occupancy ($34,668). Airbtics projects $192/night at 61% occupancy ($42,777). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 42% occupancy rate, $226 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$28,964	$44,022	$63,576	$87,386
Occupancy	53%	64%	71%	82%
Nightly Rate	$144	$181	$234	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Smyrna house on Acre - Pool + BBQ	$74,089	$303	65%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (71)
House to stay	$30,277	$118	61%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (79)
Clear- Great location, comfortable family home.	$40,662	$142	72%	3	2	1	$124	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Nice quiet cozy house with fenced backyard.	$42,149	$184	60%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cumberland Cottage - 1 story near Nashville	$41,297	$196	56%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (109)
Smyrna Stayaway	$34,628	$166	54%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
3/2 Artist Studio Retreat (20 mi. from Nashville)	$49,223	$276	48%	3	2	2	$245	❌	✅	✅	Y / Y	⭐️ 5 (158)
Fenced Yard, Large Peaceful Farmhouse, Accessible	$64,141	$234	71%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
Cozy Home~HotTub~120" LaserTV	$51,776	$280	47%	3	2	3	$190	❌	✅	❌	Y / Y	⭐️ 4.9 (64)
Cozy & Quite 3BD Retreat Near Downtown Nashville!	$54,352	$197	71%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (75)
Spacious 3 BR near Percy Priest Lake	$36,108	$133	69%	3	2	3	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Cozy Cottage Minutes from NewTangers Mall!	$32,479	$174	51%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 4.8 (38)
Lake House	$42,162	$199	56%	3	3	3	$275	❌	❌	✅	Y / Y	⭐️ 4.6 (102)
"Sol y Luna" Just outside Nashville	$71,525	$235	82%	3	3	4	$140	❌	❌	✅	Y / Y	⭐️ 5 (159)
Glenmore-Quiet, comfortable, convenient location	$39,224	$146	67%	3	3	1	$124	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
Modern 3 Bedroom Boro Home \| Quiet Neighborhood	$43,093	$155	70%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Relaxing Country Home with Huge Fenced Yard	$71,234	$261	73%	3	3	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (36)
Convenient, Peaceful, and Upscale Comfort	$56,127	$191	78%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (103)
Battle Ground Bungalow	$33,131	$191	45%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (33)
The 615 on Battleground	$50,109	$203	65%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (47)
The Railroad Country House	$26,045	$124	53%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (34)
Country Home with Modern Feel, Convenient Locale!	$38,896	$173	57%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (19)
Home away 4rm Home	$14,647	$88	35%	3	3	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy and Spacious Family Home in Murfreesboro	$41,861	$158	70%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
Comfort Corner	$31,738	$116	72%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Cooper’s Cottage\|Modern & Comfortable\|Ace Location	$41,778	$179	61%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (182)
Quiet Pet Friendly-Murfreesboro	$44,428	$145	82%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (35)
Charming Mid-Term 3-bedroom Home in Murfreesboro	$30,488	$98	85%	3	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (5)
HGTV Renovated Farmhouse Retreat	$34,433	$147	64%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
Cool Ranch	$28,235	$110	66%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Casa la Mer	$47,708	$237	55%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Amazing Entire 3 bedroom townhouse With Parking	$36,600	$100	100%	3	3	7	$0	❌	❌	❌	Y / N	⭐️ 4.8 (13)
Beautiful New Home Near Nashville & Murfreesboro	$85,380	$288	81%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (38)
Double Diamond Rentals - Modern 3Bdr home/Families	$56,265	$259	57%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (7)
House W/Garage/HotTub/GameRoom/phenomenal yard	$61,665	$351	48%	3	3	2	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (9)
Modern 3-bedroom home	$74,938	$225	91%	3	2	28	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
3bedroom home near downtown!	$25,178	$102	64%	3	3	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (26)

Return Metrics

-10.87% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,175	-$22,350	-$33,525	-$44,700	-$55,876	-$111,752	-$335,257
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$327,999	$327,999	$327,999	$327,999	$327,999	$327,999	$327,999
Down Payment	$81,999	$81,999	$81,999	$81,999	$81,999	$81,999	$81,999
Property Appreciation	$12,299	$24,968	$38,017	$51,458	$65,302	$141,005	$585,176
Total Return	$411,123	$412,617	$414,491	$416,756	$419,424	$439,251	$659,917

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.87%

Cap Rate

4.02%

Return on Investment

5.01%

101 Hankins Dr Smyrna, TN, 37167

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,967/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$11,175

Annual Profit

4.0%

Cap Rate

-10.9%

Cash on Cash

$34,669

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 42% occupancy.Projected nightly rate is $192/night at 61% occupancy.

Occupancy Rate

Top 88% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$43,705

Avg annual revenue

61%

Avg occupancy rate

$192

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$60k

$85k

-$11,175

Profit

Revenue

$34,669

Operating Expenses

$18,187

Operating Income

$16,482

Mortgage & Taxes

$27,657

Profit (Cash Flow)

-$11,175

$102,800

Cash Investment

Down Payment

$82,000

Renos & Furnishing

$8,500

Closing Costs

$12,300

Total

$102,800

DSCR Ratio

Weak

0.60

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.87%

Cap Rate

4.02%

Return on Investment

5.01%

STR 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

$19,459

Deductible property tax

$4,059

Your total deduction

$52,966

Your adjusted annual income

$150,000 - $52,966 = $97,034

Taxes on $97,034 (30%)

$29,110

Your old tax bill

$45,000

Your new tax bill

$29,110

Estimated tax savings

$15,890

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -