BNBCalc Short Term Rental Investment Analysis 167 Hayden Pl, Memphis, TN 38111

4 bed • 2 bath • 12 guests • $115,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$67,665

Profit (Cash Flow)

$37,431

Cap Rate

39.3%

Annual Revenue

$67,665

AirDNA projects $314/night at 59% occupancy ($67,665). Airbtics projects $254/night at 64% occupancy ($59,374). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 59% occupancy rate, $314 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,412	$65,195	$85,985	$117,622
Occupancy	56%	67%	79%	82%
Nightly Rate	$205	$231	$262	$355

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
25% Off ~ NEW Lux Home - Hot Tub-Game Room-	$77,575	$266	68%	4	3	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (42)
Skylight Paradise - 3800sf - Zen Sunroom \| Garage	$48,591	$214	56%	4	5	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Marty & Michelle’s at Pettigrew Adventures!	$115,495	$343	82%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Memphis Game House! Game Room, Pool Table, Arcade	$72,006	$230	75%	4	3	2	$195	✅	❌	✅	Y / Y	⭐️ 4.7 (84)
Musical Memphis Luxury \| Pool, 10 Min Downtown!	$155,533	$464	85%	4	4	2	$195	✅	❌	✅	Y / Y	⭐️ 4.8 (90)
25% Off New Lux Home + Spa & Game Room	$66,132	$250	66%	4	3	2	$275	✅	❌	✅	Y / Y	⭐️ 4.7 (28)
Boho Blue & Airstream nearby all things Memphis	$80,077	$232	81%	4	4	1	$120	❌	❌	✅	N / Y	⭐️ 5 (22)
Fun & Funky home centrally located in Memphis!	$38,655	$144	59%	4	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (242)
Brooxie's House \| Pettigrew Adventures in Midtown	$37,726	$203	39%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (239)
Relaxing in Memphis	$29,845	$202	36%	4	2	2	$245	❌	❌	❌	Y / Y	⭐️ 4.7 (92)

Return Metrics

101.3% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$37,431	$74,862	$112,293	$149,724	$187,155	$374,311	$1,122,933
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,129	$2,329	$3,602	$4,954	$6,389	$15,009	$92,000
Down Payment	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000	$23,000
Property Appreciation	$3,450	$7,003	$10,663	$14,433	$18,316	$39,550	$164,135
Total Return	$65,010	$107,194	$149,559	$192,112	$234,862	$451,870	$1,402,068

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

101.3%

Cap Rate

39.29%

Return on Investment

113.69%

167 Hayden Pl Memphis, TN, 38111

4 bed • 2 bath • 12 guests

Purchase Price

Est. $552/mo

This property is for sale!

Contact Agent

583

Airbnb Investor Score

$37,431

Annual Profit

39.3%

Cap Rate

101.3%

Cash on Cash

$67,665

Annual Revenue

BNBCalc predicts this property will get $254 per night with 64% occupancy, putting it in the top 41% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$72,163

Avg annual revenue

64%

Avg occupancy rate

$254

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

$30k

$70k

$110k

$155k

$37,431

Profit

Revenue

$67,665

Operating Expenses

$22,476

Operating Income

$45,189

Mortgage & Taxes

$7,758

Profit (Cash Flow)

$37,431

$36,950

Cash Investment

Down Payment

$23,000

Renos & Furnishing

$10,500

Closing Costs

$3,450

Total

$36,950

DSCR Ratio

Strong

5.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

101.3%

Cap Rate

39.29%

Return on Investment

113.69%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$5,458

Deductible property tax

$1,139

Your total deduction

-$24,589

Your adjusted annual income

$150,000 - -$24,589 = $174,589

Taxes on $174,589 (30%)

$52,377

Your old tax bill

$45,000

Your new tax bill

$52,377

Estimated tax savings

-$7,377

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -