property-location

1425 4th Ave S Nashville, TN

2 bed • 1 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$64,894

Annual Revenue

Median of 25 comps selected by Mark, creator of this analysis.

$10k

$40k

$75k

$105k

2 BDR Suite | 12 South | The Gilmore Hotel
$106,133
$427
67%
23611$0❌❌✅No / No❌⭐️ 5 (10)Profile
Nashville HYVE Music City
$104,010
$342
74%
23611$120✅❌✅Yes / Yes✅⭐️ 4.89 (79)Profile
Harmony Outpost - Pool & Gym - 4 Mins To Broadway
$89,572
$323
59%
23612$260✅❌✅Yes / Yes✅⭐️ 4.78 (23)Profile
The Ultimate Broadway Loft | Sleeps 6
$88,785
$475
41%
23612$390❌❌❌Yes / Yes❌⭐️ 4.45 (102)Profile
Broadway Bliss: Condo in the Heart of Music City
$83,557
$315
60%
23612$160✅❌❌Yes / Yes✅⭐️ 4.93 (68)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,977/mo

Avg profit / month

$325/mo

Best profit month

Oct $1,801

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

4.3%

Cap Rate

7.44%

Profit (Cummulative)

$3,903

$5,501

$6,250

$16,797

$1,909

Total Gain

$28,110

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.