BNBCalc Short Term Rental Investment Analysis 208 22nd St, Old Hickory, TN 37138

4 bed • 1 bath • 12 guests • $349,000

BNB

Calc

Annual Revenue

$59,367

Profit (Cash Flow)

$14,427

Cap Rate

10.9%

Annual Revenue

$59,367

AirDNA projects $301/night at 54% occupancy ($59,366). Airbtics projects $356/night at 41% occupancy ($53,311). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $301 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,896	$43,659	$119,881	$184,276
Occupancy	27%	37%	55%	66%
Nightly Rate	$113	$304	$582	$735

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning lakefront retreat minutes from Nashville	$194,114	$765	65%	4	3	3	$395	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
BRAND NEW LISTING DISCOUNT! - 'The Look Out' at Turtle Bay Marina	$59,478	$341	42%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Lakeshore Luxury \| Sleeps 20 on Cumberland River!	$35,249	$158	57%	4	4	1	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (16)
Emerald Shores \| Rooftop Deck	$21,795	$99	49%	4	3	1	$265	❌	❌	✅	Y / Y	⭐️ 4.6 (10)
The Lakeside Landing - Lakefront Condo	$30,957	$89	83%	4	3	1	$324	❌	❌	❌	Y / Y	⭐️ 4.8 (17)
Treat Yourself To Lake Luxury /w Dock!	$88,334	$732	32%	4	4	2	$300	❌	✅	✅	Y / Y	⭐️ 5 (8)
Stunning 4-Story, 4 BDR Home on Cumberland River!	$17,381	$96	31%	4	3	1	$260	❌	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

15.93% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,426	$28,853	$43,279	$57,706	$72,133	$144,266	$432,799
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200	$279,200
Down Payment	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800	$69,800
Property Appreciation	$10,470	$21,254	$32,361	$43,802	$55,586	$120,026	$498,114
Total Return	$373,896	$399,107	$424,641	$450,509	$476,719	$613,293	$1,279,913

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.93%

Cap Rate

10.87%

Return on Investment

31.29%

208 22nd St Old Hickory, TN, 37138

4 bed • 1 bath • 12 guests

Purchase Price

Est. $1,674/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$14,426

Annual Profit

10.9%

Cap Rate

15.9%

Cash on Cash

$59,367

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $301/night at 54% occupancy.Projected nightly rate is $356/night at 41% occupancy.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$54,719

Avg annual revenue

41%

Avg occupancy rate

$356

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

$15k

$75k

$135k

$195k

$14,427

Profit

Revenue

$59,367

Operating Expenses

$21,398

Operating Income

$37,969

Mortgage & Taxes

$23,542

Profit (Cash Flow)

$14,427

$90,520

Cash Investment

Down Payment

$69,800

Renos & Furnishing

$10,250

Closing Costs

$10,470

Total

$90,520

DSCR Ratio

Strong

1.61

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.93%

Cap Rate

10.87%

Return on Investment

31.29%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$21,563

Your adjusted annual income

$150,000 - $21,563 = $128,437

Taxes on $128,437 (30%)

$38,531

Your old tax bill

$45,000

Your new tax bill

$38,531

Estimated tax savings

$6,469

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: 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: -