2513 Grandma Barnes Rd Nashville, Indiana, 47448
2 bed • 3 bath • 6 guests
Est. $1,799/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
$7,715
Annual Profit
8.8%
Cap Rate
8.3%
Cash on Cash
$53,669
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $238/night at 56% occupancy ($48,679.72). Airbtics projects $289/night at 62% occupancy ($53,668).
Top 53% of comparables
Top 46% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$54,738
Avg annual revenue
62%
Avg occupancy rate
$237
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$90k
Sign up to see the data on 40 all comparables
$7,716
Profit
Revenue
$53,669
Operating Expenses
$20,657
Operating Income
$33,012
Mortgage & Taxes
$25,296
Profit (Cash Flow)
$7,716
$93,000
Cash Investment
Down Payment
$75,000
Renos & Furnishing
$6,750
Closing Costs
$11,250
Total
$93,000
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.29%
Cap Rate
8.8%
STR Tax Calculator (USA)
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
$17,798
Deductible property tax
$3,712
Your total deduction
$73,985
Your adjusted annual income
$150,000 - $73,985 = $76,015
Taxes on $76,015 (30%)
$22,805
Your old tax bill
$45,000
Your new tax bill
$22,805
Estimated tax savings
$22,195
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:
10 sqft
Year built:
1955
Size:
1,430 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Forced Air, Propane
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 10 sqft
- Building area: 1,430 sqft
- Garage: No
- Heating: Forced air, propane
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: Forest, Pond, Rural, Trees/Woods
- Parking: Carport, Gravel
- Amenities: Dryer, Microwave, Gas Oven, Propane Water Heater, Refrigerator, Washer
- Price per square foot: $262
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 070611200106000002
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $197,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: Brown County Junior High with 6/10 star rating
- High School: Brown County High School with 4/10 star rating