BNBCalc Short Term Rental Investment Analysis 2036 Edison Park Ln, Nashville, TN 37209

3 bed • 3 bath • 9 guests • $3,200

BNB

Calc

Annual Revenue

$79,528

Profit (Cash Flow)

$55,294

Cap Rate

1734.7%

Annual Revenue

$79,528

AirDNA projects $382/night at 57% occupancy ($79,528). Airbtics projects $321/night at 60% occupancy ($70,345). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $382 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,636	$60,962	$115,466	$161,488
Occupancy	47%	55%	72%	79%
Nightly Rate	$216	$279	$408	$522

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boutique House~HotTub~Rooftop Deck~6mi to DT!	$78,470	$253	73%	3	2	1	$275	❌	✅	❌	Y / Y	⭐️ 4.8 (101)
Nations Dream Home - Walk 2 eat! 10 mins to Brdwy!	$139,704	$519	71%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (160)
West Nashville Nations Home close to downtown.	$48,956	$241	50%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (55)
Game Room & Rooftop near downtown!!!	$97,325	$557	46%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Delightful Nations Retreat	$48,877	$306	40%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (188)
NY ~ Clean ~ 8 Min to Broadway ~ Walk to Dinner!	$29,863	$199	41%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Pet-friendly, colorful bungalow in the Nations	$79,990	$208	99%	3	3	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (74)
The National	$49,780	$184	58%	3	3	1	$239	❌	❌	❌	Y / Y	⭐️ 4.7 (96)
FLOWER BnB; Walking Distance to Shops! 9 min→DT!	$64,964	$307	53%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Cheerful 6 Beds 3 Bedroom House w Outdoor Space	$132,807	$442	77%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (83)

Return Metrics

582.89% 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)	$55,293	$110,587	$165,881	$221,174	$276,468	$552,936	$1,658,810
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560	$2,560
Down Payment	$640	$640	$640	$640	$640	$640	$640
Property Appreciation	$96	$194	$296	$401	$509	$1,100	$4,567
Total Return	$58,589	$113,982	$169,377	$224,776	$280,178	$557,237	$1,666,578

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

582.89%

Cap Rate

1,734.67%

Return on Investment

584.24%

2036 Edison Park Ln Nashville, TN, 37209

3 bed • 3 bath • 9 guests

Purchase Price

Est. $15/mo

This property is for sale!

Contact Agent

17056

Airbnb Investor Score

$55,293

Annual Profit

1734.7%

Cap Rate

582.9%

Cash on Cash

$79,528

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $382/night at 57% occupancy.Projected nightly rate is $321/night at 60% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$77,073

Avg annual revenue

60%

Avg occupancy rate

$321

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

$65k

$100k

$140k

$55,294

Profit

Revenue

$79,528

Operating Expenses

$24,019

Operating Income

$55,510

Mortgage & Taxes

$216

Profit (Cash Flow)

$55,294

$9,486

Cash Investment

Down Payment

$640

Renos & Furnishing

$8,750

Closing Costs

$96

Total

$9,486

DSCR Ratio

Strong

257.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

582.89%

Cap Rate

1,734.67%

Return on Investment

584.24%

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

$152

Deductible property tax

$32

Your total deduction

-$53,769

Your adjusted annual income

$150,000 - -$53,769 = $203,769

Taxes on $203,769 (30%)

$61,131

Your old tax bill

$45,000

Your new tax bill

$61,131

Estimated tax savings

-$16,131

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -