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 Rental Arbitrage Analysis 2865 Lakeside Meadows Cir, Mt. Juliet, TN, 37122

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$43,252

Profit (Cash Flow)

-$10,347

Cash on Cash Return

-116.9%

Annual Revenue

$43,252

AirDNA projects $231/night at 46% occupancy ($38,810). Airbtics projects $191/night at 62% occupancy ($43,252). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 62% occupancy rate, $191 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,861$43,903$62,705$87,238
Occupancy52%64%73%82%
Nightly Rate$146$179$224$276

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
Retreat at Suggs Creek- 20min to nashville !

No image available

$52,117
$190
73%
321$150❌❌✅Y / Y⭐️ 5 (125)
Music City Hideaway!

No image available

$35,165
$163
55%
322$180❌❌✅Y / Y⭐️ 5 (48)
Super Cute 3BR/2BA, 6 Beds, Porch Bar & Hot Tub!

No image available

$46,580
$217
55%
322$170❌✅✅Y / Y⭐️ 5 (186)
NashVegas Getaway Large, Lit Private Deck by Lake

No image available

$42,699
$162
71%
323$150❌❌❌Y / Y⭐️ 5 (370)
"Funky Town #10" -sleeps 9 -15 min to Downtown

No image available

$42,923
$196
52%
33.51$295❌❌❌Y / Y⭐️ 5 (30)
Nashville Nest~15 mins from Broadway

No image available

$33,976
$117
77%
324$100❌❌❌Y / Y⭐️ 4.5 (206)
Nashville Teal Door

No image available

$48,730
$229
55%
31.51$75❌❌❌Y / Y⭐️ 5 (96)
Fire Pit, Great Neighborhood, 15 Min to Broadway!

No image available

$58,246
$248
59%
3130$195❌❌✅Y / Y⭐️ 5 (60)
Music City Medley, Pets and Families Welcome!

No image available

$44,673
$147
78%
31.51$100❌❌✅N / Y⭐️ 5 (278)
Cozy Nashville Cottage with Thoughtful Touches

No image available

$45,919
$156
76%
311$120❌❌✅Y / Y⭐️ 5 (431)
* Charming & Pristine * Renovated 3BR * Near DT!

No image available

$39,705
$161
65%
322$175❌❌❌Y / Y⭐️ 5 (119)
NEW! Cozy home with massive backyard!

No image available

$38,676
$144
73%
313$100❌❌✅Y / Y⭐️ 5 (51)
Family Home Near Downtown + Airport | Free Parking

No image available

$38,081
$223
42%
33.52$199❌❌✅Y / Y⭐️ 5 (30)
The Hermitage Haven - Your Home in Nashville!

No image available

$26,482
$115
56%
31.52$120❌❌❌Y / Y⭐️ 5 (57)
The Hideaway Gem: An Airport Away from Music City

No image available

$36,987
$174
55%
32.52$150❌❌❌Y / Y⭐️ 5 (41)
The Jewel

No image available

$41,786
$157
65%
31.52$175✅❌❌Y / Y⭐️ 4.5 (98)
The Dragonfly Pad

No image available

$37,083
$119
83%
312$185❌❌❌N / Y⭐️ 5 (40)
Welcome to Risa!

No image available

$52,530
$202
69%
322$150❌❌✅Y / Y⭐️ 5 (60)
CloseToBroadwayAirportOpryMillsGameRoom12

No image available

$38,764
$99
90%
33.51$180❌❌✅Y / Y⭐️ 5 (37)
Spacious 3BR | Golf Views | 10min BNA, 20min DT

No image available

$46,790
$378
33%
322$225❌❌❌Y / Y⭐️ 5 (78)
5* Cutie has it all!

No image available

$46,764
$154
81%
313$100❌❌❌Y / Y⭐️ 5 (302)
Wandering Wildflower Nashville *hot tub*fireplace

No image available

$78,411
$296
69%
322$200❌✅✅Y / Y⭐️ 5 (35)
Hot Tub Hideaway

No image available

$53,667
$145
97%
31.51$50❌✅❌Y / Y⭐️ 5 (104)
The Wright House

No image available

$54,161
$255
57%
323$80❌❌✅Y / Y⭐️ 5 (172)
*Nash Nest*-Hot tub, Air hockey & Bar!

No image available

$44,167
$349
34%
323$225❌✅❌Y / Y⭐️ 5 (83)
Cozy Home Near Airport+ Water Pk

No image available

$26,441
$155
42%
321$200❌❌❌Y / Y⭐️ 4.5 (25)
Cute And Quiet Villa

No image available

$57,519
$285
52%
32.51$75❌❌❌Y / Y⭐️ 5 (11)
Modern Loft/ Minutes from the Airport

No image available

$40,808
$263
41%
322$175❌❌❌Y / Y⭐️ 5 (23)
Spacious, Modern 3BR Home Near Downtown/Airport

No image available

$32,480
$94
88%
32.52$200❌❌❌Y / Y⭐️ 5 (310)
Mt. Juliet House on the Hill!

No image available

$25,267
$119
56%
321$25❌❌✅Y / Y⭐️ 4.5 (77)
Peaceful and Charming 1950s Home Minutes to Airport

No image available

$28,353
$142
50%
311$120❌❌❌Y / Y⭐️ 5 (191)
Music City Getaway | 3 suites | 15 min to downtown

No image available

$26,233
$189
36%
342$200❌❌❌Y / Y⭐️ 4.6 (37)
Slagledipityville Lake House * Lakefront * Near DT

No image available

$52,399
$198
72%
322$200❌❌❌Y / Y⭐️ 5 (42)
The Green House

No image available

$43,770
$162
69%
311$75❌❌❌Y / Y⭐️ 5 (299)
Adorable 3 bed/2bath home East of Nashville

No image available

$32,843
$137
64%
322$150❌❌❌Y / Y⭐️ 4.5 (65)
Quiet 3BR Farmhouse w/Firepit | Huge Yard+Privacy

No image available

$60,030
$192
82%
321$150❌❌✅Y / Y⭐️ 4.5 (47)
Heidtke House, A Rare Find & Featured on TV!

No image available

$50,887
$275
49%
322$195❌❌❌Y / Y⭐️ 5 (130)
Cozy brick home near Nashville INTL Airport - BNA

No image available

$45,357
$184
65%
322$175❌❌✅Y / Y⭐️ 5 (60)
6Beds + Safe & Quiet! 6min Airport & 15toDowntown!

No image available

$53,514
$186
66%
341$299❌❌✅Y / Y⭐️ 5 (12)
BNA Getaway!

No image available

$48,793
$272
48%
322$120❌❌❌Y / Y⭐️ 5 (52)

Return Metrics

-116.91% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$10,346-$20,693-$31,039-$41,386-$51,732-$103,465-$310,397
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-$10,346-$20,693-$31,039-$41,386-$51,732-$103,465-$310,397

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-116.91%

Payback Period Days

0

Return on Investment

-116.91%

property-location

2865 Lakeside Meadows Cir Mt. Juliet, Tennessee, 37122

3 bed • 3 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$43,252

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $231/night at 46% occupancy.Projected nightly rate is $191/night at 62% occupancy.

Top 51% of comparables

Top 41% 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.

$43,744

Avg annual revenue

62%

Avg occupancy rate

$191

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

$25k

$40k

$60k

$80k

Sign up to see the data on 40 all comparables

-$10,347

Profit

Revenue

$43,252

Operating Expenses

$17,623

Operating Income

$25,629

Net Effective Rent

$35,976

Profit (Cash Flow)

-$10,347

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-116.91%

Payback Period Days

0

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service