BNBCalc Short Term Rental Rental Arbitrage Analysis 3415 West End Ave apt 801b, Nashville, TN 37203, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$40,268

Profit (Cash Flow)

$6,833

Cash on Cash Return

118.8%

Annual Revenue

$40,268

AirDNA projects $147/night at 75% occupancy ($40,268).

BNB Calc projects a 75% occupancy rate, $147 rate per night.

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

Return Metrics

118.83% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,833	$13,666	$20,499	$27,333	$34,166	$68,332	$204,998
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	$6,833	$13,666	$20,499	$27,333	$34,166	$68,332	$204,998

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

118.83%

Payback Period Days

307

Return on Investment

118.83%

3415 West End Ave Nashville, Tennessee, 37203-1077

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$40,268

Annual Revenue

Projected nightly rate is $147/night at 75% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,833

Profit

Revenue

$40,268

Operating Expenses

$16,635

Operating Income

$23,633

Net Effective Rent

$16,800

Profit (Cash Flow)

$6,833

$5,750

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,500

Total

$5,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

118.83%

Payback Period Days

307