BNBCalc Short Term Rental Investment Analysis 131 Fain St

3 bed • 3 bath • 9 guests • $509,000

BNB

Calc

Annual Revenue

$43,785

Profit (Cash Flow)

-$9,922

Cap Rate

4.8%

Annual Revenue

$43,785

AirDNA projects $397/night at 48% occupancy ($69,600). Airbtics projects $324/night at 37% occupancy ($43,785). Airbtics predicts this property will perform in the 63% revenue percentile

BNB Calc projects a 37% occupancy rate, $324 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,143	$39,604	$44,606	$53,056
Occupancy	28%	40%	41%	52%
Nightly Rate	$237	$309	$374	$490

Seasonality (Profit by Month)

Return Metrics

-7.88% 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)	-$9,922	-$19,844	-$29,766	-$39,688	-$49,610	-$99,221	-$297,665
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$407,200	$407,200	$407,200	$407,200	$407,200	$407,200	$407,200
Down Payment	$101,800	$101,800	$101,800	$101,800	$101,800	$101,800	$101,800
Property Appreciation	$15,270	$30,998	$47,198	$63,883	$81,070	$175,053	$726,476
Total Return	$514,347	$520,153	$526,431	$533,195	$540,459	$584,831	$937,810

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.88%

Cap Rate

4.79%

Return on Investment

8.22%

131 Fain St Nashville, Tennessee, 37210-2846

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,441/mo

This property is for sale!

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$43,785

Annual Revenue

This property is projected to be in the top 63% revenue percentile compared to similar properties nearby.
AirDNA projects $397/night at 48% occupancy ($69,600.89). Airbtics projects $324/night at 37% occupancy ($43,785).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$9,922

Profit

Revenue

$43,785

Operating Expenses

$19,372

Operating Income

$24,413

Mortgage & Taxes

$34,336

Profit (Cash Flow)

-$9,922

$125,820

Cash Investment

Down Payment

$101,800

Renos & Furnishing

$8,750

Closing Costs

$15,270

Total

$125,820

DSCR Ratio

Weak

0.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.88%

Cap Rate

4.79%

Return on Investment

8.22%

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

$24,158

Deductible property tax

$5,039

Your total deduction

$7,408

Your adjusted annual income

$150,000 - $7,408 = $142,592

Taxes on $142,592 (30%)

$42,777

Your old tax bill

$45,000

Your new tax bill

$42,777

Estimated tax savings

$2,223

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:

10,454 sqft

Year built:

1920

Size:

1,912 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
3 Decatur St	2	1	792	-	6,970	1953	$160,000	-
103 Claiborne St	2	1	1,280	-	5,663	1900	$202,500	-
16 Decatur St	3	2	1,207	-	5,227	2012	$375,000	39
56 Robertson St	2	2	1,100	-	5,663	1920	$150,000	82
58 Robertson St	4	2	1,187	-	5,663	1920	$130,000	-
1316 Pillow St # B	3	3	2,038	-	0	2015	$775,000	-
84 Fain St	2	1	780	-	4,356	1930	$0	-
106 Claiborne St	4	2	1,344	-	5,663	1965	$516,000	-
13 Decatur St	3	3	1,916	-	5,227	1900	$505,000	-
7 Decatur St	3	3	1,763	-	5,227	-	$485,000	-

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 10,454 sqft

Building area: 1,912 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: MULTI-ZONE

Land Use: Residential

Parcel Number: 093-16-0I-001-00

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $18,250

County Est. Land Value: $73,000

Assessed Land Value: $18,250

County Est. Structure Value: -

Market Estimate: $237,268