Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1505 Demonbreun St, Nashville, TN, 37203

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$42,230

Profit (Cash Flow)

$6,800

Cash on Cash Return

156.3%

Annual Revenue

$42,230

AirDNA projects $208/night at 58% occupancy ($44,063). Airbtics projects $153/night at 57% occupancy ($31,852). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 82% occupancy rate, $141 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,825$33,221$43,718$72,583
Occupancy51%57%66%82%
Nightly Rate$112$151$172$234

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
$47,774
$171
73%
111$80✅❌✅Y / Y⭐️ 5 (335)
$28,168
$134
54%
111$105✅❌❌Y / Y⭐️ 5 (154)
$35,217
$179
51%
111$90✅❌❌Y / Y⭐️ 5 (138)
$25,441
$117
54%
111$105✅❌❌Y / Y⭐️ 5 (115)
$36,893
$150
63%
111$100✅❌❌Y / Y⭐️ 5 (149)
$40,184
$111
92%
111$100✅❌✅Y / Y⭐️ 5 (201)
$56,027
$164
90%
111$80✅❌✅Y / Y⭐️ 5 (198)
$32,691
$154
58%
113$90✅❌❌Y / Y⭐️ 5 (301)
$59,140
$238
67%
111$25✅❌✅Y / Y⭐️ 4.5 (25)
$49,459
$161
79%
111$100✅❌❌Y / Y⭐️ 5 (404)
$27,063
$130
53%
111$80❌❌✅Y / Y⭐️ 5 (303)
$44,707
$152
76%
11.52$110❌❌❌Y / Y⭐️ 5 (332)
$33,827
$150
58%
11.52$110❌❌❌Y / Y⭐️ 5 (276)
$21,986
$101
55%
11.52$110❌❌❌Y / Y⭐️ 5 (216)
$36,591
$155
61%
11.52$110❌❌❌Y / Y⭐️ 5 (260)
$23,285
$108
55%
11.52$110❌❌❌Y / Y⭐️ 5 (61)
$37,428
$130
74%
111$100✅❌❌Y / Y⭐️ 5 (287)
$48,658
$141
90%
111$100✅❌❌Y / Y⭐️ 5 (395)
$20,408
$99
51%
11.52$110❌❌❌Y / Y⭐️ 5 (190)
$43,116
$181
63%
112$90✅❌❌Y / Y⭐️ 5 (137)
$39,644
$131
82%
112$75✅❌❌Y / Y⭐️ 5 (567)
$20,595
$100
51%
11.51$110❌❌❌Y / Y⭐️ 5 (222)
$23,411
$105
54%
11.51$125❌❌❌Y / Y⭐️ 5 (25)
$49,996
$232
57%
111$50❌❌❌Y / Y⭐️ 4.5 (78)
$29,038
$111
65%
11.52$110❌❌❌Y / Y⭐️ 5 (241)
$21,905
$95
63%
11.51$0❌❌❌Y / Y⭐️ 5 (25)
$25,449
$160
41%
112$99✅❌❌Y / Y⭐️ 5 (197)
$29,876
$234
34%
111$25✅❌✅Y / Y⭐️ 4.5 (201)
$28,235
$250
30%
111$25✅❌✅Y / Y⭐️ 4.5 (103)
$40,000
$190
57%
113$100✅❌❌Y / Y⭐️ 5 (184)
$38,704
$177
59%
113$100✅❌❌Y / Y⭐️ 5 (288)
$23,665
$97
61%
11.51$125❌❌❌Y / Y⭐️ 4.5 (8)
$20,678
$113
50%
111$0❌❌✅Y / Y⭐️ 4.5 (17)
$27,956
$239
31%
111$25✅❌✅Y / Y⭐️ 4.5 (205)
$31,919
$171
51%
111$0❌❌✅Y / Y⭐️ 4.5 (29)
$31,289
$103
83%
1114$0✅❌❌Y / Y⭐️ 5 (13)
$39,133
$162
66%
111$0❌❌❌N / Y⭐️ 4.5 (16)

Return Metrics

156.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$6,799$13,599$20,399$27,198$33,998$67,996$203,990
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$6,799$13,599$20,399$27,198$33,998$67,996$203,990

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

156.31%

Payback Period Days

233

Return on Investment

156.31%

property-location

1505 Demonbreun St Nashville, Tennessee, 37203

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide


Laws


Market Data

$42,230

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $208/night at 58% occupancy ($44,063.03). Airbtics projects $172/night at 57% occupancy ($31,852).

Top 11% of comparables

Top 56% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$32,825

Avg annual revenue

57%

Avg occupancy rate

$153

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

$10k

$25k

$40k

$60k

Sign up to see the data on 40 all comparables

$6,800

Profit

Revenue

$42,230

Operating Expenses

$17,490

Operating Income

$24,740

Net Effective Rent

$17,940

Profit (Cash Flow)

$6,800

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

156.31%

Payback Period Days

233