BNBCalc Short Term Rental Rental Arbitrage Analysis 1023 2nd Ave S, Nashville, TN 37210, USA

2 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$77,578

Profit (Cash Flow)

$30,293

Cash on Cash Return

328.4%

Annual Revenue

$77,578

AirDNA projects $415/night at 59% occupancy ($89,429).

BNB Calc projects a 59% occupancy rate, $360 rate per night.

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

Return Metrics

328.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,292	$60,585	$90,878	$121,170	$151,463	$302,927	$908,781
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$30,292	$60,585	$90,878	$121,170	$151,463	$302,927	$908,781

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

328.37%

Payback Period Days

111

Return on Investment

328.37%

1023 2nd Ave S Nashville, Tennessee, 37210-2619

2 bed • 2.5 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$77,578

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,293

Profit

Revenue

$77,578

Operating Expenses

$17,285

Operating Income

$60,293

Net Effective Rent

$30,000

Profit (Cash Flow)

$30,293

$9,225

Cash Investment

Renos & Furnishing

$6,625

Setup Costs

$2,600

Total

$9,225

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

328.37%

Payback Period Days

111