BNBCalc Short Term Rental Cohost Analysis 3041 Carrington Pl, Nashville, TN, 37218

4 bed • 3 bath • 12 guests • $507,900

BNB

Calc

Report by:

Nemo Napijalo

CEO at Lux Short Term Stays

+18137388749

info@luxshorttermstays.com

Owner income

$35,896

Per year

This Airbnb could earn an additional

$1,303

Per month vs a Long-Term Rental

Annual Revenue range

$43,948 - $87,542

Annual Revenue

$51,280

AirDNA projects $361/night at 35% occupancy ($46,148). Airbtics projects $234/night at 51% occupancy ($43,588). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,662	$43,948	$59,158	$87,542
Occupancy	46%	52%	57%	64%
Nightly Rate	$159	$215	$262	$348

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
En-Vogue Vacay - Private Rooftop with fire pit!	$63,710	$348	49%	4	4	1	$260	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Large Nashville Home \| Rooftop Hot Tub & City View	$39,604	$161	57%	4	4	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (38)
Minutes to Downtown • 17 Beds • Hot Tub • Gameroom	$56,816	$240	64%	4	4	2	$299	✅	✅	❌	Y / Y	⭐️ 5 (95)
Huge New Nashville Home Decked out! Two Massive Rooftops With Downtown Views	$43,415	$218	52%	4	4	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (41)
Near Broadway Indoor Pool / Rooftop / Arcade	$37,001	$148	60%	4	4	2	$250	✅	✅	✅	Y / Y	⭐️ 5 (51)
4 bedroom w/ shuffleboard table - 12 min to DWTN	$31,199	$213	38%	4	3	2	$315	❌	❌	❌	Y / Y	⭐️ 5 (66)
New Downtown Skyline Views 13 Beds! Rooftop Deck!	$26,232	$134	48%	4	4	2	$299	❌	❌	✅	Y / Y	⭐️ 4.5 (112)
Music City Mashup~GmRoom~Luxury~Rooftop~10Min>DT	$41,313	$317	32%	4	4	1	$299	❌	❌	✅	Y / Y	⭐️ 5 (51)
Dolly's City Oasis - 5 Min to Downtown Views	$49,764	$226	54%	4	4	1	$299	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Gorgeous Nashville Home w Incredible Rooftop	$32,341	$137	55%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (41)
Nashville Rooftop \| Karaoke, Gameroom, 10 min 2 DT	$55,717	$242	62%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (95)
Stylish Townhouse w/ Rooftop\|Minutes to Downtown	$39,658	$170	59%	4	4	1	$245	❌	❌	❌	Y / Y	⭐️ 5 (44)
Paradise in Nashville! Hot tub, Billiards & More!	$60,684	$376	43%	4	2	2	$250	✅	✅	✅	Y / Y	⭐️ 4.5 (63)
Rooftop Views+Hot Tub\|Near Honky Tonks & Bars	$43,178	$156	64%	4	4.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (42)
New Nashville Home \| Rooftop Views + Hot Tub	$35,843	$171	50%	4	4	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (42)
Stylish Nashville Home \| Rooftop Deck \| Hot Tub	$53,502	$227	56%	4	4.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (45)
Private Hot Tub \| Spacious Home \| Hosts 12+ Guests	$36,248	$151	53%	4	4.5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (33)
Rooftop Skyline Views DT Nash Sleeps 12	$41,950	$223	48%	4	4.5	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (53)
Nash Nights! Rooftop Hot Tub!	$48,552	$221	57%	4	4.5	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (16)
Rooftop Views\| Hot tub \| Minutes to Honky Tonks	$31,336	$154	48%	4	4	2	$300	❌	✅	❌	Y / Y	⭐️ 4.5 (23)
Premium Home! 15 Beds! Hot Tub/Baller Game Room!	$42,049	$148	72%	4	4.5	2	$299	✅	✅	✅	Y / Y	⭐️ 5 (93)
Ballin on Broadway! 14 Bed! Skyline Views! Hot Tub	$40,323	$148	66%	4	4	2	$299	❌	✅	✅	Y / Y	⭐️ 5 (57)
New Nash Home w/ Hot Tub & Rooftop View!	$35,033	$171	47%	4	4	2	$290	✅	✅	✅	Y / Y	⭐️ 5 (51)
Trendy Home - Rooftop Hot Tub- Pool Table-12 Beds!	$46,054	$208	57%	4	4.5	3	$290	✅	✅	✅	Y / Y	⭐️ 5 (46)
Willie’s World! 13 BedsGameRoomHuge Rooftop!	$26,178	$138	47%	4	4	2	$299	❌	❌	✅	Y / Y	⭐️ 5 (54)
Boots to Broadway - Quick to Downtown - Hot Tub!	$26,648	$177	36%	4	4	2	$290	❌	✅	✅	Y / Y	⭐️ 5 (41)
Immaculate Home- Rooftop Hot Tub	$38,417	$189	52%	4	4	2	$290	✅	✅	✅	Y / Y	⭐️ 5 (72)
Spacious House with Serene skyline views	$48,161	$221	54%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (38)
Bach Getaway From Broadway- Lit Rooftop!	$73,546	$355	54%	4	4	3	$290	✅	✅	✅	Y / Y	⭐️ 4.5 (10)
Nash Bash - Skyline View Hot Tub- 10 beds!	$35,995	$165	54%	4	4	2	$290	✅	✅	✅	Y / Y	⭐️ 5 (46)
New Downtown Skyline Views Rooftop Deck 13 Beds!	$28,754	$138	46%	4	4	2	$299	❌	❌	✅	Y / Y	⭐️ 5 (114)
Rooftop City Views, BBQ, Prime Location	$51,689	$268	49%	4	4	1	$299	❌	❌	✅	Y / Y	⭐️ 5 (31)
Spacious Nashville Home, Sleeps 12, Rooftop Lounge	$37,797	$233	44%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (59)
Luxury Home w/ 13 Beds, Rooftop, & View! Sleep 18!	$42,669	$174	56%	4	4	1	$299	❌	❌	✅	Y / Y	⭐️ 4.3 (8)
Luxury Townhome \| End Unit \| All KING/QUEEN Beds	$58,407	$284	53%	4	4	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (65)
Modern New Nashville oasis minutes to broadway	$122,149	$493	66%	4	3.5	1	$170	❌	✅	❌	Y / Y	⭐️ 5 (79)
Serene & Modern House in an Authentic Neighborhood	$45,027	$260	46%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (44)
NashMural- 2Mi to Broadway ~Sleeps 12-Private yard	$45,007	$283	42%	4	4.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (80)
Get cozy: Hot Tub + Indoor Fireplace \| Sleeps 12!	$137,847	$826	45%	4	3.5	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (113)

3041 Carrington Pl Nashville, Tennessee, 37218

4 bed • 3 bath • 12 guests

Inquire about this property

Contact Nemo

CEO at Lux Short Term Stays

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$51,280

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $361/night at 35% occupancy.Projected nightly rate is $234/night at 51% occupancy.

Occupancy Rate

Top 16% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$46,943

Avg annual revenue

51%

Avg occupancy rate

$234

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

$60k

$100k

$140k

$10,256

Profit

Revenue

$51,280

Cleaning

$6,928

Cohost commission

$10,256

Owner payout

$35,896

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

2,220 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: 2,220 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Attached, Off Street

Amenities: Dishwasher, Dryer, Washer

Price per square foot: $228

Lot Info

Zoning: -

Land Use: -

Parcel Number: 058100B06500CO

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $347,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $507,900

Schools

Middle School: Haynes Middle with 4/10 star rating
High School: Whites Creek Comp High School with 4/10 star rating