BNBCalc Short Term Rental Investment Analysis 226 Mccowat St, Jackson, TN 38301

3 bed • 2 bath • 9 guests • $399,900

BNB

Calc

Annual Revenue

$32,383

Profit (Cash Flow)

-$12,483

Cap Rate

3.6%

Annual Revenue

$32,383

AirDNA projects $179/night at 65% occupancy ($42,496). Airbtics projects $143/night at 62% occupancy ($32,382). Airbtics predicts this property will perform in the 56% revenue percentile

BNB Calc projects a 62% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,655	$33,027	$36,585	$41,419
Occupancy	46%	67%	73%	96%
Nightly Rate	$108	$144	$182	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Going back to Gran - Grans!	$17,875	$111	44%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Hub City Vibes Mid-Town	$36,958	$187	54%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
The Downtown Walk	$39,758	$153	71%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (36)
Charming 3 Bedroom House Minutes from Downtown	$35,468	$108	74%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
New - 3 Bedroom Downtown Escape	$22,279	$199	27%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (8)
Dog-Friendly Jackson Home Near Downtown Hub!	$56,376	$211	73%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Cheerful 3 bedroom Home close to everything	$23,786	$67	97%	3	2	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Spacious Downtown Charm!	$34,433	$98	96%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
The Rosewood Cottage	$14,143	$168	23%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Midtown Gem! Newly Renovated!	$31,622	$135	64%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

-12.42% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,483	-$24,966	-$37,449	-$49,932	-$62,415	-$124,831	-$374,495
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,920	$319,920	$319,920	$319,920	$319,920	$319,920	$319,920
Down Payment	$79,980	$79,980	$79,980	$79,980	$79,980	$79,980	$79,980
Property Appreciation	$11,997	$24,353	$37,081	$50,190	$63,693	$137,532	$570,762
Total Return	$399,413	$399,287	$399,531	$400,158	$401,177	$412,600	$596,166

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.42%

Cap Rate

3.62%

Return on Investment

3.42%

226 Mccowat St Jackson, TN, 38301

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,918/mo

This property is for sale!

Contact Agent

-44

Airbnb Investor Score

-$12,483

Annual Profit

3.6%

Cap Rate

-12.4%

Cash on Cash

$32,383

Annual Revenue

BNBCalc predicts this property will get $143 per night with 62% occupancy, putting it in the top 56% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

$31,269

Avg annual revenue

62%

Avg occupancy rate

$143

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

$30k

$40k

$55k

-$12,483

Profit

Revenue

$32,383

Operating Expenses

$17,890

Operating Income

$14,493

Mortgage & Taxes

$26,976

Profit (Cash Flow)

-$12,483

$100,477

Cash Investment

Down Payment

$79,980

Renos & Furnishing

$8,500

Closing Costs

$11,997

Total

$100,477

DSCR Ratio

Weak

0.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.42%

Cap Rate

3.62%

Return on Investment

3.42%

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

$18,980

Deductible property tax

$3,959

Your total deduction

$53,274

Your adjusted annual income

$150,000 - $53,274 = $96,726

Taxes on $96,726 (30%)

$29,018

Your old tax bill

$45,000

Your new tax bill

$29,018

Estimated tax savings

$15,982

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: Yes

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: -