BNBCalc Short Term Rental Investment Analysis 139 N Timber Dr, Nashville, TN 37214

2 bed • 2 bath • 6 guests • $245,000

BNB

Calc

Annual Revenue

$38,665

Profit (Cash Flow)

$3,431

Cap Rate

8.1%

Annual Revenue

$38,665

AirDNA projects $268/night at 46% occupancy ($45,027). Airbtics projects $158/night at 67% occupancy ($38,664). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 67% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,883	$40,559	$43,512	$49,485
Occupancy	53%	69%	80%	98%
Nightly Rate	$133	$166	$174	$219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Yellow Door Nashville + Airport/Downtown/Opry	$42,102	$129	68%	2	1	1	$105	❌	❌	✅	Y / Y	⭐️ 5 (285)
Gorgeous Home with Landscaped Patio # 2017-0422-88	$43,082	$175	60%	2	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (201)
Cozy Cottage (3 Min. to Airport)	$34,824	$164	51%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (320)
Location! Lake, Downtown & Airport	$58,593	$144	98%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (290)
Newly Renovated Townhouse: 2 bed, 2 1/2 bath.	$39,016	$130	82%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
The Silver Maple Inn Nearby Percy Priest Lake	$29,570	$221	32%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (27)
Music city private apartment!	$43,656	$168	71%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Jared's Place - 2BR/2.5 bath Condo in Nashville!	$28,855	$219	36%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Wandering Wildflower Nashville	$48,474	$172	77%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Great location near Opry Mills and Airport!	$25,561	$65	100%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (15)

Return Metrics

5.45% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,431	$6,862	$10,294	$13,725	$17,156	$34,313	$102,941
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000
Down Payment	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$255,781	$266,783	$278,012	$289,475	$301,179	$363,573	$697,620

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.45%

Cap Rate

8.14%

Return on Investment

20.98%

139 N Timber Dr Nashville, TN, 37214

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,175/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$3,431

Annual Profit

8.1%

Cap Rate

5.5%

Cash on Cash

$38,665

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $268/night at 46% occupancy.Projected nightly rate is $158/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$39,373

Avg annual revenue

67%

Avg occupancy rate

$158

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

$25k

$35k

$45k

$60k

$3,431

Profit

Revenue

$38,665

Operating Expenses

$18,706

Operating Income

$19,958

Mortgage & Taxes

$16,527

Profit (Cash Flow)

$3,431

$62,850

Cash Investment

Down Payment

$49,000

Renos & Furnishing

$6,500

Closing Costs

$7,350

Total

$62,850

DSCR Ratio

Acceptable

1.21

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.45%

Cap Rate

8.14%

Return on Investment

20.98%

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

$11,628

Deductible property tax

$2,426

Your total deduction

$21,737

Your adjusted annual income

$150,000 - $21,737 = $128,263

Taxes on $128,263 (30%)

$38,479

Your old tax bill

$45,000

Your new tax bill

$38,479

Estimated tax savings

$6,521

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -