BNBCalc Short Term Rental Rental Arbitrage Analysis 3536 Nebraska Ave, Nashville, TN 37209, USA

2 bed • 1.5 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$58,907

Profit (Cash Flow)

$22,749

Cash on Cash Return

288.0%

Annual Revenue

$58,907

AirDNA projects $256/night at 63% occupancy ($58,906).

BNB Calc projects a 63% occupancy rate, $256 rate per night.

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

Return Metrics

287.95% 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)	$22,748	$45,497	$68,246	$90,994	$113,743	$227,487	$682,461
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	$22,748	$45,497	$68,246	$90,994	$113,743	$227,487	$682,461

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

287.95%

Payback Period Days

126

Return on Investment

287.95%

3536 Nebraska Ave Nashville, Tennessee, 37209-4932

2 bed • 1.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$58,907

Annual Revenue

Projected nightly rate is $256/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,749

Profit

Revenue

$58,907

Operating Expenses

$19,058

Operating Income

$39,849

Net Effective Rent

$17,100

Profit (Cash Flow)

$22,749

$7,900

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$1,525

Total

$7,900

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

287.95%

Payback Period Days

126