BNBCalc Short Term Rental Investment Analysis 240 Tuck a Way Ridge Dr, Nashville, IN, 47448

2 bed • 1 bath • 6 guests • $120,400

BNB

Calc

Annual Revenue

$54,122

Profit (Cash Flow)

$25,284

Cap Rate

27.7%

Annual Revenue

$54,122

AirDNA projects $267/night at 74% occupancy ($72,164). Airbtics projects $239/night at 62% occupancy ($54,121). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 62% occupancy rate, $239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,035	$48,654	$82,056	$114,328
Occupancy	50%	57%	77%	88%
Nightly Rate	$180	$225	$283	$346

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bullfrog Bungalow - close to town & hot tub	$54,881	$181	78%	2	1	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (125)
The Coop - Hot tub & close to town!	$47,028	$152	77%	2	1	1	$110	❌	✅	❌	Y / Y	⭐️ 5 (75)
Bluebird Bungalow - close to town & hot tub	$62,303	$188	86%	2	1	2	$120	❌	✅	❌	Y / Y	⭐️ 5 (128)
Snoozy Snail Cottage	$53,658	$174	82%	2	1	1	$75	❌	✅	✅	N / Y	⭐️ 5 (239)
Hard Truth Cabin: 325-Acre Destination Distillery	$62,184	$180	91%	2	2	1	$95	❌	❌	❌	N / Y	⭐️ 5 (65)
Creekside Bungalow - Hot tub & close to town!	$42,493	$151	71%	2	1	1	$110	❌	✅	❌	Y / Y	⭐️ 5 (62)
Lucy's Loft above Nashville Fudge Kitchen	$44,014	$230	52%	2	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (254)
Little Nashville Town House I	$25,722	$198	34%	2	1	2	$180	❌	❌	❌	N / Y	⭐️ 4.5 (11)
The Hidden Shroom	$53,693	$163	90%	2	1	1	$0	❌	✅	✅	N / Y	⭐️ 5 (91)
1840 Stagecoach	$33,449	$137	64%	2	1.5	1	$75	❌	✅	✅	N / Y	⭐️ 5 (116)
Printers Lane Place	$37,002	$196	50%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (85)
Downtown Bargain!	$48,722	$208	64%	2	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (204)
2-South: Cozy 2BR in Nashville IN w/ Rooftop Patio	$68,087	$351	53%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (43)
Welcome to the historic Doc Tilton House	$18,279	$175	28%	2	1	2	$35	❌	❌	✅	N / Y	⭐️ 5 (111)
Downtown Squirrel	$62,787	$235	73%	2	2	1	$0	❌	❌	❌	N / Y	⭐️ 5 (16)
Dragonfly Hill Cabin	$48,298	$279	45%	2	2	2	$180	✅	✅	✅	N / N	⭐️ 4.5 (43)
Wooded &Fabulous Brown County Cabin	$47,745	$242	53%	2	3	2	$40	❌	✅	✅	Y / Y	⭐️ 5 (443)
Hop, Skip and Jump Log Cabin	$62,183	$295	56%	2	2	2	$155	❌	✅	✅	Y / Y	⭐️ 4.5 (28)
Modern Nashville Home in the Woods	$68,678	$215	84%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (448)
Casa Bella Cabin	$67,530	$352	51%	2	2	2	$180	✅	✅	✅	N / N	⭐️ 4.5 (8)
Redwood Lake Cabin	$83,413	$255	88%	2	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (58)
Wooded Serene Oasis	$37,873	$150	64%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (15)
A Sunset Getaway Log Cabin	$54,643	$346	41%	2	2	2	$180	✅	✅	✅	Y / N	⭐️ 5 (23)
Point of View Vacation Rental	$51,060	$265	52%	2	2	2	$155	❌	✅	❌	N / Y	⭐️ 4.5 (38)
Brown County Cottage	$57,601	$212	72%	2	1	2	$75	❌	✅	✅	N / Y	⭐️ 5 (138)
Overlook Log Cabin Rental	$74,068	$391	50%	2	2	2	$155	❌	✅	❌	Y / Y	⭐️ 5 (20)
Dogwood Point Log Cabin	$57,429	$330	46%	2	1.5	2	$155	❌	✅	❌	Y / N	⭐️ 4.5 (12)
Copper Hill - peaceful, spa suite, hot tub	$48,334	$186	71%	2	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (52)
Cottage on Salt Creek	$47,916	$250	50%	2	1	2	$180	❌	✅	✅	N / N	⭐️ 5 (26)
Trinity Hill Vacation Cabin	$57,223	$164	95%	2	2	2	$50	❌	✅	✅	Y / Y	⭐️ 5 (3)
Serendipity Park Log Cabin	$65,146	$344	50%	2	1	2	$155	❌	✅	✅	Y / Y	⭐️ 4.5 (9)
Schooner Creek Log Cabin	$55,118	$328	45%	2	2	2	$155	✅	✅	❌	N / N	⭐️ 5 (11)
Sanctuary Vacation Log Cabin	$67,260	$330	54%	2	2	2	$155	❌	✅	✅	Y / Y	⭐️ 5 (43)
Heavenly Hill Vacation Home	$30,101	$235	32%	2	1	2	$205	❌	✅	❌	N / N	⭐️ 4 (12)
Dogwood Hills	$78,335	$234	90%	2	2	2	$75	✅	✅	✅	Y / Y	⭐️ 5 (231)
Bear Creek Cottage	$45,091	$160	77%	2	1	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (30)
Bear Creek Cottage	$125,717	$439	77%	2	1	2	$75	❌	✅	✅	Y / Y	⭐️ 5 (19)
Brown County Woods - Cabin 2 king beds Secluded	$49,316	$220	59%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (126)
Brown County Woods Cottage	$29,850	$194	40%	2	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (39)
Painters Pointe Vacation Rental	$44,016	$239	49%	2	1	2	$155	❌	✅	❌	N / N	⭐️ 4.5 (17)

Return Metrics

74.49% 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)	$25,284	$50,568	$75,852	$101,136	$126,421	$252,842	$758,526
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$96,320	$96,320	$96,320	$96,320	$96,320	$96,320	$96,320
Down Payment	$24,080	$24,080	$24,080	$24,080	$24,080	$24,080	$24,080
Property Appreciation	$3,612	$7,332	$11,164	$15,111	$19,176	$41,407	$171,842
Total Return	$149,296	$178,300	$207,416	$236,648	$265,997	$414,649	$1,050,768

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.49%

Cap Rate

27.74%

Return on Investment

88.61%

240 Tuck a Way Ridge Dr Nashville, Indiana, 47448

2 bed • 1 bath • 6 guests

Purchase Price

Est. $577/mo

Inquire about this property

Contact Agent

$120,400

Zestimate

407

Airbnb Investor Score

$25,284

Annual Profit

27.7%

Cap Rate

74.5%

Cash on Cash

$54,122

Annual Revenue

BNBCalc predicts this property will get $239 per night with 62% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$54,206

Avg annual revenue

62%

Avg occupancy rate

$239

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

$55k

$90k

$125k

$25,284

Profit

Revenue

$54,122

Operating Expenses

$20,716

Operating Income

$33,406

Mortgage & Taxes

$8,122

Profit (Cash Flow)

$25,284

$33,942

Cash Investment

Down Payment

$24,080

Renos & Furnishing

$6,250

Closing Costs

$3,612

Total

$33,942

DSCR Ratio

Strong

4.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

74.49%

Cap Rate

27.74%

Return on Investment

88.61%

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

$5,714

Deductible property tax

$1,192

Your total deduction

-$12,494

Your adjusted annual income

$150,000 - -$12,494 = $162,494

Taxes on $162,494 (30%)

$48,748

Your old tax bill

$45,000

Your new tax bill

$48,748

Estimated tax savings

-$3,748

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:

8,712 sqft

Year built:

1958

Size:

748 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Natural Gas, Conventional, Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 8,712 sqft

Building area: 748 sqft

Garage: No

Heating: Natural gas, conventional, forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Window Unit(s)

View: -

Parking: -

Amenities: Refrigerator, Electric Range

Price per square foot: $160

Lot Info

Zoning: -

Land Use: -

Parcel Number: 070719200249.002005

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $83,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $120,400

Schools

Middle School: Brown County Junior High with 6/10 star rating
High School: Brown County High School with 4/10 star rating