BNBCalc Short Term Rental Cohost Analysis 3050 Horn Springs Rd, Lebanon, TN

4 bed • 3.5 bath • 10 guests • $190,000

BNB

Calc

Report by:

Tim Ellrich

Managing Partner at Music City Vacation Homes

+16152000234

tim@whpmtn.com

whpmtn.com

Owner income

$42,413

Per year

This Airbnb could earn an additional

$5,049

Per month vs a Long-Term Rental

Annual Revenue range

$43,593 - $124,770

Annual Revenue

$60,590

AirDNA projects $313/night at 53% occupancy ($60,590). Airbtics projects $314/night at 58% occupancy ($66,518). Airbtics predicts this property will perform in the 60% revenue percentile

BNB Calc projects a 53% occupancy rate, $313 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,592	$43,593	$64,778	$124,770
Occupancy	51%	60%	71%	85%
Nightly Rate	$157	$191	$240	$389

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Upscale Relaxing Retreat w/ Hot Tub-near Nashville	$49,965	$263	48%	3	3	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (39)
3 bedroom Townhome	$47,468	$181	70%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Private Lakehouse with Hot Tub near Nashville!	$78,060	$397	53%	3	3	3	$150	❌	✅	✅	Y / Y	⭐️ 4.8 (16)
The Dragonfly Pad	$39,130	$115	89%	3	1	2	$185	❌	❌	❌	N / Y	⭐️ 5 (39)
Lake Life Living At Its Finest, Near Nashville	$80,528	$399	54%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Beautifully Decorated Townhome Sleeps 8	$35,751	$122	75%	3	3	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (58)
Sophisticated and Clean Townhome Sleeps 8	$44,125	$158	73%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (63)
Lakeview home, nice area convenient to Nashville	$50,272	$222	60%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (72)
Family Friendly Townhome Sleeps 8	$37,532	$141	68%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (74)
The Cozy Country Cottage	$31,917	$249	34%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (63)
Spacious and Clean Townhome Sleeps 8	$50,885	$159	85%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (39)
Hickory Dickory Dock - Nashville Lakefront Retreat	$87,221	$389	60%	3	3	2	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (44)
Modern and Stylish Townhome Sleeps 8	$56,818	$178	85%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
Old Hickory Haven- Cozy Lake Condo w/ Boat Slip!	$111,369	$362	82%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
Nashville Modern Ranch Home	$22,355	$92	61%	3	3	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
Fire Pit, Great Neighborhood, 15 Min to Broadway!	$55,468	$237	59%	3	1	30	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (60)
Family Home Near Downtown + Airport \| Free Parking	$35,121	$214	40%	3	4	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Cumberland Emerald \| Walk to Dining	$44,036	$158	71%	3	3	1	$270	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
"Funky Town #10" -sleeps 9 -15 min to Downtown	$38,702	$177	52%	3	4	1	$295	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Welcome to #BestStayEver Nashville/Old Hickory TN	$34,613	$98	85%	3	3	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (148)
Cozy Nashville Cottage with Thoughtful Touches	$49,954	$162	80%	3	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (424)
Lake House	$36,980	$197	49%	3	3	3	$275	❌	❌	✅	Y / Y	⭐️ 4.7 (106)
Remodeled Farm Style Home - 10min to Downtown	$35,155	$190	49%	3	1	1	$135	❌	❌	❌	Y / Y	⭐️ 5 (84)
Log Cabin Near Nashville Music History	$43,173	$223	51%	3	1	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (38)
Lake Pearl	$68,074	$355	51%	3	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (34)
NEW! Cozy home with massive backyard!	$32,092	$137	63%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Porchland Cottage - Countryside view-Pet Friendly	$42,575	$159	71%	3	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (124)
5* Cutie has it all!	$38,206	$154	66%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (300)
North Nashville Swim and Relax	$54,171	$223	64%	3	3	2	$275	✅	❌	❌	Y / Y	⭐️ 4.9 (30)
Relaxing and Clean Townhome Sleeps 8	$50,750	$192	70%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (38)
Townhome next to Gallatin Marina	$44,596	$220	53%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Nashville Family Lake House on Old Hickory Lake	$46,596	$409	30%	3	4	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (17)
KingfisherBNB in H’ville - 30mins to DT Nashville!	$33,828	$152	56%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
The Ranch House at Hurricane Creek Ranch	$27,146	$133	54%	3	3	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (34)
Deer Valley Retreat	$53,990	$204	70%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Spacious, Modern 3BR Home Near Downtown/Airport	$30,967	$84	90%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (302)
Newly refurbished home near Nashville! Sleeps 8!	$63,879	$197	87%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (64)
Log Home Near the Lake-25 mi to downtown Nashville	$60,876	$287	57%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 4.9 (23)
Music City Getaway \| 3 suites \| 15 min to downtown	$23,828	$179	34%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (37)
OakwoodHideaway CozyLogCabin HotTub near Nashville	$147,658	$921	43%	3	3	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (10)

3050 Horn Springs Rd Lebanon, Tennessee, 37087

4 bed • 3.5 bath • 10 guests

Inquire about this property

Contact Tim

Managing Partner at Music City Vacation Homes

$60,590

Annual Revenue

This property is projected to be in the top 60% revenue percentile compared to similar properties nearby.
Projected nightly rate is $313/night at 53% occupancy.Projected nightly rate is $314/night at 58% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$50,395

Avg annual revenue

62%

Avg occupancy rate

$227

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

$20k

$65k

$105k

$150k

$12,118

Profit

Revenue

$60,590

Cleaning

$7,859

Cohost commission

$12,118

Owner payout

$42,413

$0

Cash Investment

Renos & Furnishing

Total