Short Term Rental Analysis

1600 Electric Ave

Nashville, Tennessee

4 bed

4 bath

12 guests

$895,000 Purchase Price

    Under Analysis

    For Sale

    Listing Unavailable

Notes

No description added

Projected Revenue

AirDna ADR: $615

AirDna Occupancy: 61%

Avg Daily Rate

Annual Revenue
$137,021

Occupancy Rate

223 Days/Year

61%

Financial Summary

This looks like a profitable investment over the next 1 year

Revenue

$137,021

Operating Expenses

-$17,790

Operating Income

$119,230

Mortgage & Taxes

-$46,644

Profit (Cash Flow)

$72,586

Get a Free Property Analysis

Want to see how much a property would make on Airbnb? All you need is an address to project your short term rental income. Go from a Zillow listing to complete financial analysis in seconds.

Return Metrics

35.72% cash-on-cash return is a excellent return over the next 1 year

Price Appreciation

3%

Cash on Cash Return

35.72%

Cap Rate

13.32%

Cash Investment Summary

You will need $203,200 in cash to and renovate this property

Down Payment

-$179,000

Furniture & Renovations

-$24,200

Closing Costs

$0