BNBCalc Short Term Rental Rental Arbitrage Analysis 2215 Albion St, Nashville, TN 37208, USA

2 bed • 1 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$86,190

Profit (Cash Flow)

$41,386

Cash on Cash Return

641.6%

Annual Revenue

$86,190

AirDNA projects $342/night at 68% occupancy ($84,941).

BNB Calc projects a 69% occupancy rate, $342 rate per night.

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

Return Metrics

641.63% 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)	$41,385	$82,771	$124,156	$165,542	$206,927	$413,855	$1,241,566
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	$41,385	$82,771	$124,156	$165,542	$206,927	$413,855	$1,241,566

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

641.63%

Payback Period Days

Return on Investment

641.63%

2215 Albion St Nashville, Tennessee, 37208-3203

2 bed • 1 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$86,190

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$41,386

Profit

Revenue

$86,190

Operating Expenses

$22,605

Operating Income

$63,586

Net Effective Rent

$22,200

Profit (Cash Flow)

$41,386

$6,450

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$1,950

Total

$6,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

641.63%

Payback Period Days