3903 Elkins Ave Nashville, TN, 37209
4 bed • 4 bath • 12 guests
Est. $6,595/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$56,201
Annual Profit
2.7%
Cap Rate
-17.2%
Cash on Cash
$57,738
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $437/night at 39% occupancy ($62,248.53). Airbtics projects $387/night at 52% occupancy ($57,737).
Top 48% of comparables
Top 44% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$57,869
Avg annual revenue
52%
Avg occupancy rate
$304
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$90k
$130k
Sign up to see the data on 40 all comparables
-$56,201
Profit
Revenue
$57,738
Operating Expenses
$21,186
Operating Income
$36,552
Mortgage & Taxes
$92,753
Profit (Cash Flow)
-$56,201
$327,250
Cash Investment
Down Payment
$275,000
Renos & Furnishing
$11,000
Closing Costs
$41,250
Total
$327,250
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-17.17%
Cap Rate
2.65%
STR Tax Calculator (USA)
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
$65,259
Deductible property tax
$13,612
Your total deduction
$351,645
Your adjusted annual income
$150,000 - $351,645 = -$201,645
Taxes on -$201,645 (30%)
-$60,494
Your old tax bill
$45,000
Your new tax bill
-$60,494
Estimated tax savings
$105,494
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- 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: -