BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1207 Summer Haven Cir, Franklin, TN 37069

3 bed β€’ 3 bath β€’ 9 guests β€’ $645,000

BNB

Calc

Annual Revenue

$73,283

Profit (Cash Flow)

$6,566

Cap Rate

7.8%

Annual Revenue

$73,283

AirDNA projects $444/night at 43% occupancy ($69,732). Airbtics projects $304/night at 66% occupancy ($73,282). Airbtics predicts this property will perform in the 70% revenue percentile

BNB Calc projects a 66% occupancy rate, $304 rate per night.

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

Percentiles25%50%75%90%
Revenue$56,921$64,974$75,170$80,699
Occupancy49%72%78%81%
Nightly Rate$203$255$326$416

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cabin Creek Farm in Franklin TN - 3 Bedrooms
$109,863
$740
39%
332$200❌❌❌Y / Y⭐️ 5 (53)
Charming Renovated Franklin Cottage
$69,449
$253
75%
312$0❌❌❌Y / Y⭐️ 4.8 (34)
Corner Cottage at Historic Harlinsdale Farm
$77,459
$328
61%
322$125❌❌❌Y / Y⭐️ 5 (112)
Franklin Home on a Quiet Street!
$77,077
$258
75%
324$200βŒβŒβœ…Y / Y⭐️ 5 (75)
Huge Bonus with Foosball, 1 mile DowntownFranklin
$55,031
$198
70%
322$120βŒβŒβœ…Y / Y⭐️ 5 (85)
Cozy 3br/2ba in the heart of Franklin, TN
$62,594
$381
42%
323$200❌❌❌Y / Y⭐️ 5 (16)
Glass Street Bungalow: *HOT TUB*/Walk to Franklin
$66,152
$206
80%
322$100βŒβœ…βŒY / Y⭐️ 4.8 (101)
Beautiful Farm Retreat - Fun For Family & Friends
$54,241
$156
95%
321$0❌❌❌Y / Y⭐️ 4.8 (52)
*Prime Location* Downtown Franklin Cozy Cottage
$52,869
$321
45%
322$0βŒβŒβœ…Y / Y⭐️ 5 (33)
Quiet neighborhood in Downtown Franklin
$63,797
$203
79%
322$120βŒβŒβœ…Y / Y⭐️ 4.9 (121)

Return Metrics

4.17% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,566$13,132$19,698$26,264$32,830$65,661$196,984
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$6,336$13,063$20,206$27,789$35,839$84,181$516,000
Down Payment$129,000$129,000$129,000$129,000$129,000$129,000$129,000
Property Appreciation$19,350$39,280$59,808$80,953$102,731$221,826$920,584
Total Return$161,252$194,476$228,713$264,006$300,402$500,669$1,762,568

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

4.17%

Cap Rate

7.76%

Return on Investment

20.53%

property-location

1207 Summer Haven Cir Franklin, TN, 37069

3 bed β€’ 3 bath β€’ 9 guests

Est. $3,094/mo

Agent

This property is for sale!

Contact Agent

38

Airbnb Investor Score

$6,566

Annual Profit

7.8%

Cap Rate

4.2%

Cash on Cash

$73,283

Annual Revenue

BNBCalc predicts this property will get $304 per night with 66% occupancy, putting it in the top 70% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$68,853

Avg annual revenue

66%

Avg occupancy rate

$304

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$50k

$70k

$90k

$110k

Sign up to see the data on 10 all comparables

$6,566

Profit

Revenue

$73,283

Operating Expenses

$23,207

Operating Income

$50,076

Mortgage & Taxes

$43,510

Profit (Cash Flow)

$6,566

$157,100

Cash Investment

Down Payment

$129,000

Renos & Furnishing

$8,750

Closing Costs

$19,350

Total

$157,100

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.17%

Cap Rate

7.76%

Profit (Cummulative)

$6,566

$6,337

$8,750

$19,350

$0

Total Gain

$32,253

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

$30,612

Deductible property tax

$6,385

Your total deduction

$58,540

Your adjusted annual income

$150,000 - $58,540 = $91,460


Taxes on $91,460 (30%)

$27,438

Your old tax bill

$45,000

Your new tax bill

$27,438


Estimated tax savings

$17,562

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: Yes
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone 0.2

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -