BNBCalc Short Term Rental Rental Arbitrage Analysis 1622 25th Ave N Nashville TN 37208

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$117,609

Profit (Cash Flow)

$66,379

Cash on Cash Return

626.2%

Annual Revenue

$117,609

AirDNA projects $520/night at 52% occupancy ($98,761). Airbtics projects $337/night at 49% occupancy ($60,312). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $460 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,452	$46,138	$86,834	$163,762
Occupancy	39%	46%	60%	71%
Nightly Rate	$221	$266	$385	$617

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Entire Selfie House w Custom Bar	$98,309	$718	37%	4	3	3	$325	✅	❌	❌	Y / Y	⭐️ 5 (25)
The Taylor House~2 Miles 2 Downtown~Hot Tub~7 Beds	$49,749	$220	60%	4	3	2	$252	❌	✅	❌	Y / Y	⭐️ 5 (37)
Luxury 6BR Home with Deck & Fire Pit near Broadway	$55,556	$323	46%	4	4	2	$245	❌	❌	✅	Y / Y	⭐️ 4.9 (39)
4BR Rooftop Yard Skyline View Games Near Broadway	$38,110	$220	43%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (71)
Bunk Room \| Game Room \| Large Groups \| Broadway	$35,948	$233	41%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (10)
Stylish Bachelorette Paradise Near Downtown Nash!	$47,317	$190	62%	4	4	1	$295	❌	❌	✅	Y / Y	⭐️ 5 (44)
Private yard~Bunk room~Large Groups~Near Downtown	$36,160	$234	41%	4	3	2	$300	✅	❌	✅	Y / Y	⭐️ 4.9 (25)
Julep House - Private Hideaway 5 min from Downtown	$57,873	$258	59%	4	3	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (10)
Downtown Stunner: Hot Tub, Fenced In yard & BBQ	$40,022	$222	46%	4	3	2	$245	❌	✅	✅	Y / Y	⭐️ 4.8 (6)
Harriets Haven-2 Miles to Broadway	$132,051	$669	49%	4	5	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (29)
Get cozy: Hot Tub + Indoor Fireplace \| Sleeps 12!	$168,637	$1,012	45%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (107)
NashMural- 2Mi to Broadway ~Sleeps 12-Private yard	$45,447	$257	46%	4	5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (75)
Da Fun House/RfTop Deck/10 Beds	$51,385	$322	43%	4	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Nashville Stay Near Broadway & Distilleries, Patio	$76,793	$400	50%	4	4	1	$299	✅	❌	✅	Y / Y	⭐️ 5 (50)
Trendy Town Home C	$38,379	$347	30%	4	3	2	$255	❌	❌	❌	N / Y	⭐️ 4.8 (82)
ROOFTOP HOT-TUB WITH DOWNTOWN VIEWS #4	$81,782	$566	39%	4	5	2	$455	❌	✅	❌	Y / Y	⭐️ 4.8 (91)
Broadway Bliss: 4 Bedroom, 3 Full Bathrooms	$60,686	$234	68%	4	3	30	$249	❌	✅	❌	Y / Y	⭐️ 4.8 (289)
Spacious 4bd House \| Loft & Games \| Near Downtown	$90,714	$245	96%	4	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
MisBehavior Nash/Rftop Deck/10 Beds	$44,117	$287	42%	4	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.7 (33)
The Brooks House - 7 Beds + 6 Mins to Broadway.	$63,559	$237	71%	4	4	2	$299	❌	❌	✅	Y / Y	⭐️ 5 (70)
Huge Downtown Luxury Home Rooftop Deck 12 Beds	$27,094	$138	51%	4	5	2	$299	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Brand new Nashville oasis minutes to downtown	$122,769	$515	63%	4	4	1	$170	❌	✅	❌	Y / Y	⭐️ 5 (66)
The Garth 12 BEDS - 2 Miles to Broadway! 4bd/3bh	$75,459	$304	65%	4	3	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (76)
Classy Stay only 2 Miles from Downtown - Sleeps 12	$109,202	$657	45%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (61)
Trendy Town Home B	$39,675	$347	31%	4	3	2	$255	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
Serene & Modern House in an Authentic Neighborhood	$51,024	$256	53%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Spacious Nashville Home Fairly Close to Broadway!	$88,596	$461	52%	4	4	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Bold Boutique Home with Heated Pool	$75,041	$613	32%	4	4	2	$405	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Modern Monroe - Minutes to Downtown Broadway!	$25,203	$165	41%	4	4	1	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
The Green Room -Mins to Broadway- Private Rooftop	$21,884	$165	34%	4	4	1	$325	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
House of Glamour Stunning Rooftop 4BR 2 miles 2 DT	$83,668	$381	60%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Dolly It Up- Mins to Broadway- Bachelorette Dream	$42,874	$323	34%	4	4	1	$350	❌	❌	❌	Y / Y	⭐️ 3.9 (10)
Lovely Nashville Home w/Fire Pit+Yard, 3Mi to Dwtn	$79,578	$274	78%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Louis Made Me Do It - Minutes to Downtown Broadway	$28,812	$164	48%	4	4	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (8)
So Suite Nashville! \| Rooftop Deck \| 4 Suites	$24,837	$174	39%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Newly Designed Home W/10 Beds\|Fire Pit&Game Room!	$44,606	$159	74%	4	4	2	$299	✅	❌	❌	Y / Y	⭐️ 4.9 (17)
New Downtown Luxury Huge Rooftop 11 bed #2	$30,609	$98	76%	4	4	2	$249	❌	❌	❌	Y / Y	⭐️ 5 (28)
Make Mine A Double-Mins 2 Broadway-Private Rooftop	$31,431	$258	30%	4	4	1	$290	❌	❌	❌	Y / Y	⭐️ 4.6 (8)

Return Metrics

626.22% 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)	$66,379	$132,758	$199,138	$265,517	$331,897	$663,794	$1,991,383
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	$66,379	$132,758	$199,138	$265,517	$331,897	$663,794	$1,991,383

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

626.22%

Payback Period Days

Return on Investment

626.22%

1622 25th Ave N Nashville TN 37208 Nashville, TN, 37208

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,276

Zestimate

$117,609

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $520/night at 52% occupancy.Projected nightly rate is $337/night at 49% occupancy.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$59,930

Avg annual revenue

49%

Avg occupancy rate

$337

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

$70k

$120k

$170k

$66,379

Profit

Revenue

$117,609

Operating Expenses

$27,289

Operating Income

$90,319

Net Effective Rent

$23,940

Profit (Cash Flow)

$66,379

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

626.22%

Payback Period Days