BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2513 Grandma Barnes Rd, Nashville, IN, 47448

2 bed • 3 bath • 6 guests • $375,000

BNB

Calc

Annual Revenue

$53,669

Profit (Cash Flow)

$7,716

Cap Rate

8.8%

Annual Revenue

$53,669

AirDNA projects $238/night at 56% occupancy ($48,679). Airbtics projects $237/night at 62% occupancy ($53,668). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 62% occupancy rate, $237 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,065$55,675$80,792$111,822
Occupancy50%64%74%86%
Nightly Rate$180$230$289$346

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Redwood Lake Cabin

No image available

$83,413
$255
88%
212$75❌✅✅N / Y⭐️ 5 (58)
Modern Nashville Home in the Woods

No image available

$68,678
$215
84%
212$95❌❌❌Y / Y⭐️ 5 (448)
Wooded &Fabulous Brown County Cabin

No image available

$47,745
$242
53%
232$40❌✅✅Y / Y⭐️ 5 (443)
Night Owl Log Cabin

No image available

$72,707
$305
64%
222$180❌✅✅N / N⭐️ 5 (14)
Point of View Vacation Rental

No image available

$51,060
$265
52%
222$155❌✅❌N / Y⭐️ 4.5 (38)
Wooded Serene Oasis

No image available

$37,873
$150
64%
211$60❌❌❌N / Y⭐️ 5 (15)
Overlook Log Cabin Rental

No image available

$74,068
$391
50%
222$155❌✅❌Y / Y⭐️ 5 (20)
Hop, Skip and Jump Log Cabin

No image available

$62,183
$295
56%
222$155❌✅✅Y / Y⭐️ 4.5 (28)
Dogwood Point Log Cabin

No image available

$57,429
$330
46%
21.52$155❌✅❌Y / N⭐️ 4.5 (12)
Whippoorwill Woods Cabin

No image available

$83,423
$287
77%
212$180❌✅✅N / N⭐️ 5 (74)
Abe's Cabin at Treetop Retreat

No image available

$55,559
$230
66%
221$0❌❌✅N / Y⭐️ 5 (83)
The Lodge at Treetop Retreat

No image available

$62,882
$249
69%
211$0✅✅❌Y / Y⭐️ 5 (77)
Brown County Cottage

No image available

$57,601
$212
72%
212$75❌✅✅N / Y⭐️ 5 (138)
Deer Dance Log Cabin

No image available

$81,438
$247
89%
221$75✅✅✅Y / Y⭐️ 5 (172)
Sanctuary Vacation Log Cabin

No image available

$67,260
$330
54%
222$155❌✅✅Y / Y⭐️ 5 (43)
Dragonfly Hill Cabin

No image available

$48,298
$279
45%
222$180✅✅✅N / N⭐️ 4.5 (43)
Little Nashville Town House I

No image available

$25,722
$198
34%
212$180❌❌❌N / Y⭐️ 4.5 (11)
Covered Bridge Log Cabin

No image available

$90,313
$374
64%
22.52$180❌✅❌Y / N⭐️ 5 (28)
Lucy's Loft above Nashville Fudge Kitchen

No image available

$44,014
$230
52%
212$30❌❌❌Y / Y⭐️ 5 (254)
Visit the Bird Nest Guest House in Nashville, IN

No image available

$33,959
$195
46%
211$75❌❌❌Y / Y⭐️ 5 (225)
Bluebird Bungalow - close to town & hot tub

No image available

$62,303
$188
86%
212$120❌✅❌Y / Y⭐️ 5 (128)
Bullfrog Bungalow - close to town & hot tub

No image available

$54,881
$181
78%
212$100❌✅❌Y / Y⭐️ 5 (125)
The Coop - Hot tub & close to town!

No image available

$47,028
$152
77%
211$110❌✅❌Y / Y⭐️ 5 (75)
1840 Stagecoach

No image available

$33,449
$137
64%
21.51$75❌✅✅N / Y⭐️ 5 (116)
Printers Lane Place

No image available

$37,002
$196
50%
212$75❌❌✅Y / Y⭐️ 5 (85)
Snoozing Moose Log Cabin

No image available

$61,521
$301
54%
222$155✅✅❌Y / N⭐️ 4.5 (19)
The Hidden Shroom

No image available

$53,693
$163
90%
211$0❌✅✅N / Y⭐️ 5 (91)
A Sunset Getaway Log Cabin

No image available

$54,643
$346
41%
222$180✅✅✅Y / N⭐️ 5 (23)
Casa Bella Cabin

No image available

$67,530
$352
51%
222$180✅✅✅N / N⭐️ 4.5 (8)
Snoozy Snail Cottage

No image available

$53,658
$174
82%
211$75❌✅✅N / Y⭐️ 5 (239)
Downtown Bargain!

No image available

$48,722
$208
64%
212$0❌❌❌N / Y⭐️ 5 (204)
Hard Truth Cabin: 325-Acre Destination Distillery

No image available

$62,184
$180
91%
221$95❌❌❌N / Y⭐️ 5 (65)
2-South: Cozy 2BR in Nashville IN w/ Rooftop Patio

No image available

$68,087
$351
53%
212$0❌❌❌Y / Y⭐️ 5 (43)
Creekside Bungalow - Hot tub & close to town!

No image available

$42,493
$151
71%
211$110❌✅❌Y / Y⭐️ 5 (62)
Downtown Squirrel

No image available

$62,787
$235
73%
221$0❌❌❌N / Y⭐️ 5 (16)
Cottage on Salt Creek

No image available

$47,916
$250
50%
212$180❌✅✅N / N⭐️ 5 (26)
Copper Hill - peaceful, spa suite, hot tub

No image available

$48,334
$186
71%
221$0❌✅❌Y / Y⭐️ 5 (52)
"Scruggs" Deluxe Camping Cabin #7 | Pet Friendly

No image available

$39,048
$160
66%
212$60❌❌✅N / N⭐️ 4.5 (86)
Bill Monroe Rental Camper

No image available

$20,345
$132
42%
212$40❌❌✅N / N⭐️ 4.5 (45)

Return Metrics

8.29% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,715$15,431$23,147$30,862$38,578$77,156$231,470
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$300,000$300,000$300,000$300,000$300,000$300,000$300,000
Down Payment$75,000$75,000$75,000$75,000$75,000$75,000$75,000
Property Appreciation$11,250$22,837$34,772$47,065$59,727$128,968$535,223
Total Return$393,965$413,268$432,919$452,928$473,306$581,125$1,141,693

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.29%

Cap Rate

8.8%

Return on Investment

24.35%

property-location

2513 Grandma Barnes Rd Nashville, Indiana, 47448

2 bed • 3 bath • 6 guests

Est. $1,799/mo

Agent

Inquire about this property

Contact Agent

59

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.31

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%

Profit (Cummulative)

$7,716

$300,000

$6,750

$11,250

$0

Total Gain

$22,650

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

$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