BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 1519 Meridian St # 2 Nashville TN 37207

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Report by:

Greg

dorilusmd.rei@gmail.com

Annual Revenue

$77,578

Profit (Cash Flow)

$9,893

Cash on Cash Return

89.1%

Annual Revenue

$77,578

AirDNA projects $472/night at 45% occupancy ($77,577). Airbtics projects $259/night at 53% occupancy ($50,137). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 45% occupancy rate, $472 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,756$44,394$82,029$109,138
Occupancy40%54%63%69%
Nightly Rate$151$214$341$412

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
Modern 4BR/3BA House Min frm Downtown w/ Hot Tub

No image available

$71,499
$373
52%
431$255❌✅❌Y / Y⭐️ 5 (84)
Minutes to Broadway, 4 Large Beds 2 Small Beds

No image available

$51,612
$141
91%
431$185❌❌❌Y / Y⭐️ 4.8 (200)
Newly Updated*2.5 Miles to Broadway!

No image available

$54,861
$316
47%
433$250❌❌❌Y / Y⭐️ 4.9 (172)
*WONDERFUL NEW 4 BEDROOM HOME. CLOSE TO DOWNTOWN*

No image available

$78,203
$383
54%
431$250❌❌❌Y / Y⭐️ 4.9 (67)
Cozy East Nashville Cottage 7 Min To Downtown

No image available

$60,724
$328
50%
422$175❌❌✅Y / Y⭐️ 5 (105)
East Nash Luxury - 4 Bedrooms - Rooftop Patio

No image available

$28,712
$129
57%
432$225❌❌❌Y / Y⭐️ 4.7 (199)
Elmhurst / Condo w Balconies / 2 Miles to Broadway

No image available

$30,912
$192
41%
433$300❌❌❌Y / Y⭐️ 4.8 (29)
Hot Tub w/ Balcony Bar & Views! 8min to Broadway!

No image available

$36,051
$169
52%
431$299❌❌✅Y / Y⭐️ 4.8 (139)
Close to Downtown-Instagrammers Dream

No image available

$43,266
$132
83%
422$150❌❌❌Y / Y⭐️ 4.9 (244)
Enchanting Escape -Side-by-Side Luxury Nash Homes

No image available

$53,095
$203
60%
452$400❌❌❌Y / Y⭐️ 4.8 (31)
Side By Side Homes Perfect For Celebrations!

No image available

$53,907
$218
63%
451$399❌❌✅Y / Y⭐️ 4.8 (8)
Glamour on the Rocks - Rooftop Deck in East Nash

No image available

$34,180
$129
55%
451$324❌❌❌Y / Y⭐️ 4.7 (150)
Side By Side | Music City Hotspot | 18 Beds

No image available

$52,692
$218
64%
461$399❌❌✅Y / Y⭐️ 4.8 (32)
~ Rooftop lounge ~ 4 bed ~ Sleeps 10!

No image available

$24,145
$163
37%
433$270❌❌✅Y / Y⭐️ 5 (14)
Nashville 4 BR Near Downtown Save on 3 to 7 Days

No image available

$149,798
$516
79%
432$200❌❌❌Y / Y⭐️ 5 (187)
Nashville Delight: Fun Murals & Downtown Views

No image available

$145,599
$583
68%
453$250❌❌✅Y / Y⭐️ 5 (37)
Luxury Condo w/ Rooftop~9min to Brdway~Game Room

No image available

$35,225
$107
77%
432$195✅❌❌Y / Y⭐️ 4.6 (156)
Sleep 12 in Style:East Nash Charm & Patio Retreat

No image available

$39,301
$148
69%
432$275❌❌❌Y / Y⭐️ 5 (52)
Big Cozy House East Nash -7 Beds, 3 mi to Downtown

No image available

$26,381
$146
46%
431$150❌❌❌Y / Y⭐️ 5 (101)
Historic East Nashville. Minutes to downtown!

No image available

$35,344
$141
68%
432$250❌❌❌Y / Y⭐️ 4.8 (41)
Unique & Cozy Nashville Tribute House - East Nash

No image available

$52,739
$352
40%
432$200❌❌❌Y / Y⭐️ 5 (50)
The George on Jones

No image available

$23,295
$92
57%
421$324❌❌❌Y / Y⭐️ 5 (26)
Karaoke with the Stars - Jailhouse Rock Nashville!

No image available

$61,668
$350
45%
432$300❌❌❌Y / Y⭐️ 5 (11)
~ Special Weekend Discount ~ Dreamy Rooftop Views!

No image available

$24,254
$171
34%
433$270❌❌✅Y / Y⭐️ 5 (11)
East Nashville 4 BR in classic neighborhood

No image available

$45,656
$232
53%
412$100❌❌✅Y / Y⭐️ 4.7 (115)
Rooftop Views | Sleeps 12! | 3 mi to Broadway

No image available

$22,833
$160
35%
432$270❌❌✅Y / Y⭐️ 5 (15)
4BR/3BA house w/ dntn view, fire pit & hot tub

No image available

$74,286
$320
63%
441$250❌✅❌Y / Y⭐️ 5 (35)
Beautiful Home. Roof Deck and Lots of beds

No image available

$92,045
$434
57%
441$250❌❌❌Y / Y⭐️ 4.9 (107)
Secret Bedroom Large Home 4BD Slp 16p 10min Broad

No image available

$72,538
$368
52%
442$250❌❌✅Y / Y⭐️ 4.8 (49)
2 Homes! 4 bd/4 ba! 10 min ->DT! parking!

No image available

$79,045
$338
60%
461$199❌❌❌Y / Y⭐️ 5 (4)
Sleeps 12+ only 2.5 miles to Broadway! 9 beds!

No image available

$22,671
$144
36%
431$275❌❌✅Y / Y⭐️ 5 (12)
★ ★ ★ ★ ★ ROOFTOP 4BD//4BA Modern Surf House

No image available

$31,860
$219
39%
442$150❌❌❌Y / Y⭐️ 5 (111)
Modern Stunner,5 min to DT,Hot Tub,Rooftop Views

No image available

$89,950
$410
56%
442$295❌✅❌Y / Y⭐️ 5 (65)
10min to Broadway! HUGE Rooftop Deck & Photo Walls

No image available

$44,611
$181
67%
443$225❌❌❌Y / Y⭐️ 5 (125)
The Skyline Manor - Home with Amazing Views

No image available

$38,783
$153
60%
441$324❌❌❌Y / Y⭐️ 4.5 (156)
F2) ✶HUGE New Home-Rooftop/Tons of Beds-$7 to DT✶

No image available

$66,712
$257
68%
442$250❌❌❌Y / Y⭐️ 4.8 (75)
Sweet Beat by ES | 4/4 | 13 Beds | Rooftop | HUGE

No image available

$28,737
$210
37%
442$299❌❌❌Y / Y⭐️ 4.9 (103)

Return Metrics

89.12% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,892$19,785$29,678$39,570$49,463$98,927$296,781
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$9,892$19,785$29,678$39,570$49,463$98,927$296,781

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

89.12%

Payback Period Days

409

Return on Investment

89.12%

property-location

1519 Meridian St # 2 Nashville TN 37207 Nashville, TN, 37207

4 bed • 4 bath • 12 guests

Agent

Inquire about this property

Contact Greg

$3,183

Zestimate

$77,578

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $472/night at 45% occupancy ($77,577.82). Airbtics projects $259/night at 53% occupancy ($50,137).

Top 71% of comparables

Top 8% 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.

$52,430

Avg annual revenue

53%

Avg occupancy rate

$259

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

$20k

$60k

$105k

$150k

Sign up to see the data on 40 all comparables

$9,893

Profit

Revenue

$77,578

Operating Expenses

$22,085

Operating Income

$55,493

Net Effective Rent

$45,600

Profit (Cash Flow)

$9,893

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

89.12%

Payback Period Days

409