1207 Summer Haven Cir Franklin, TN, 37069
3 bed β’ 3 bath β’ 9 guests
Est. $3,094/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -