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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

118.83%

Payback Period Days

307

Return on Investment

118.83%

property-location

3415 West End Ave Nashville, Tennessee, 37203-1077

1 bed • 1 bath • 2 guests

Agent

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.

Top 101% of comparables

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

0%

Cash on Cash Return

118.83%

Payback Period Days

307