BNBCalc Short Term Rental Investment Analysis 3415 West End Ave E-1011, Nashville, TN 37203

1 bed • 1 bath • 3 guests • $279,000

BNB

Calc

Annual Revenue

$40,622

Profit (Cash Flow)

$2,841

Cap Rate

7.8%

Annual Revenue

$40,622

AirDNA projects $166/night at 67% occupancy ($40,622). Airbtics projects $113/night at 73% occupancy ($30,128). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $166 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,326	$31,516	$40,102	$47,682
Occupancy	66%	70%	82%	85%
Nightly Rate	$90	$118	$125	$143

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
1BR King bed \| Luxury Gem	$47,259	$167	70%	1	2	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (29)
Modern Condo w/Free Yoga, Close to Downtown!	$31,552	$97	80%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.8 (366)
Charming flat in heart of Nashville, Sylvan Park	$27,234	$120	58%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 4.8 (660)
Texas in Tennessee-Adorable Apt (Vandy/W End/Belm)	$27,849	$142	52%	1	1	1	$45	✅	❌	❌	N / Y	⭐️ 5 (178)
Cozy for 4\|King BD \|Luxury	$38,163	$145	66%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (24)
Frontdesk \| Beautiful 1 Br Apt with Laundry	$27,094	$88	83%	1	1	30	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (113)
Frontdesk \| Beautiful 1 BR Apt near Midtown	$36,432	$126	79%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Frontdesk \| 1 BR Apt near Centennial Park	$38,122	$124	84%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Frontdesk \| Sunny + Spacious 1 Br Apt	$22,615	$87	67%	1	1	30	$35	❌	❌	❌	Y / Y	⭐️ 4.6 (64)
Cozy Cottage in Sylvan Park	$16,910	$70	66%	1	1	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Frontdesk \| Spacious + Comfortable 1 Br Apt	$19,782	$84	61%	1	1	30	$35	❌	❌	❌	Y / Y	⭐️ 4.7 (123)
Frontdesk \| 1 BR Apt near The Parthenon	$27,779	$115	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Frontdesk \| 1 BR Apt near Vanderbilt University	$35,415	$118	82%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Frontdesk \| 1 BR Apt near Bridgestone Arena	$44,569	$123	99%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (12)
Apartment walking distance to Vandy!	$29,272	$93	86%	1	1	30	$10	❌	❌	❌	Y / Y	⭐️ 5 (136)

Return Metrics

4.15% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,841	$5,682	$8,523	$11,364	$14,205	$28,410	$85,231
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200
Down Payment	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800
Property Appreciation	$8,370	$16,991	$25,870	$35,016	$44,437	$95,952	$398,206
Total Return	$290,211	$301,673	$313,394	$325,381	$337,642	$403,363	$762,438

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.15%

Cap Rate

7.76%

Return on Investment

20.39%

3415 West End Ave E-1011 Nashville, TN, 37203

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,338/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,841

Annual Profit

7.8%

Cap Rate

4.2%

Cash on Cash

$40,622

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $166/night at 67% occupancy ($40,622.43). Airbtics projects $113/night at 73% occupancy ($30,128).

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

15 Airbnb Comparables

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

$31,336

Avg annual revenue

73%

Avg occupancy rate

$113

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

$15k

$25k

$35k

$50k

$2,841

Profit

Revenue

$40,622

Operating Expenses

$18,961

Operating Income

$21,662

Mortgage & Taxes

$18,820

Profit (Cash Flow)

$2,841

$68,420

Cash Investment

Down Payment

$55,800

Renos & Furnishing

$4,250

Closing Costs

$8,370

Total

$68,420

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.15%

Cap Rate

7.76%

Return on Investment

20.39%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$13,242

Deductible property tax

$2,762

Your total deduction

$57,713

Your adjusted annual income

$150,000 - $57,713 = $92,287

Taxes on $92,287 (30%)

$27,686

Your old tax bill

$45,000

Your new tax bill

$27,686

Estimated tax savings

$17,314

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

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

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -