BNBCalc Short Term Rental Rental Arbitrage Analysis 1600 Electric Ave, Nashville, TN 37206, USA

4 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$123,142

Profit (Cash Flow)

$35,734

Cash on Cash Return

223.7%

Annual Revenue

$123,142

AirDNA projects $613/night at 55% occupancy ($123,142).

BNB Calc projects a 55.00000000000001% occupancy rate, $613 rate per night.

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

Return Metrics

223.68% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,733	$71,467	$107,200	$142,934	$178,667	$357,335	$1,072,006
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	$35,733	$71,467	$107,200	$142,934	$178,667	$357,335	$1,072,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

223.68%

Payback Period Days

163

Return on Investment

223.68%

1600 Electric Ave Nashville, Tennessee, 37206-2125

4 bed • 3.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$123,142

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$35,734

Profit

Revenue

$123,142

Operating Expenses

$27,408

Operating Income

$95,734

Net Effective Rent

$60,000

Profit (Cash Flow)

$35,734

$15,975

Cash Investment

Renos & Furnishing

$10,875

Setup Costs

$5,100

Total

$15,975

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

223.68%

Payback Period Days

163