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 Investment Analysis 3903 Elkins Ave, Nashville, TN 37209

4 bed • 4 bath • 12 guests • $1,375,000

BNB

Calc

Annual Revenue

$57,738

Profit (Cash Flow)

-$56,201

Cap Rate

2.7%

Annual Revenue

$57,738

AirDNA projects $437/night at 39% occupancy ($62,248). Airbtics projects $304/night at 52% occupancy ($57,737). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 52% occupancy rate, $304 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,027$50,826$86,873$131,232
Occupancy44%50%59%66%
Nightly Rate$161$268$387$525

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
HotTub,2MilesToBway,4kbeds,3futons,Safe

No image available

$119,105
$379
82%
441$205❌✅✅Y / Y⭐️ 4.9 (128)
Skyline Rooftop, Karaoke, Near Downtown

No image available

$100,532
$479
54%
451$299❌❌✅Y / Y⭐️ 4.9 (28)
Famous “Music City House of Fame” 3500 sqft

No image available

$47,444
$298
43%
442$250❌❌✅Y / Y⭐️ 4.8 (79)
Rustic Nashville Home <10minutes from Downtown

No image available

$61,047
$230
72%
4228$200❌❌❌Y / Y⭐️ 4.8 (123)
Fall Sale! Roof Deck, Walk to Eateries

No image available

$50,227
$226
59%
452$325❌❌❌Y / Y⭐️ 5 (38)
Rooftop Views, Karaoke Room, Near Downtown

No image available

$52,350
$225
58%
461$299❌❌✅Y / Y⭐️ 5 (16)
Broadway Dreamz! 17 beds, Game Room, & Fire Pit!

No image available

$35,779
$138
65%
452$299✅❌✅Y / Y⭐️ 5 (47)
Morgan Wallen "This Bar"| Broadway | by Barclé

No image available

$59,307
$349
43%
4530$345❌❌✅Y / Y⭐️ 4.9 (18)
Modern Home 3 Miles To Downtown

No image available

$72,893
$624
31%
442$350❌❌✅Y / Y⭐️ 5 (61)
The Grand Nash Life - Downtown Rooftop

No image available

$26,124
$92
66%
451$324❌❌❌Y / Y⭐️ 4.8 (32)
Huge Rooftop Deck/3 Miles to Downtown - New Build!

No image available

$25,828
$161
43%
442$225❌❌✅Y / Y⭐️ 4.9 (224)
20Bed Broadway West Bachelorette Luxury w Rooftop

No image available

$54,969
$298
50%
442$399✅❌✅Y / Y⭐️ 4.8 (80)
Rooftop Vibes: Fire Pit, Games, Skyline Views

No image available

$34,221
$239
38%
442$300❌❌✅Y / Y⭐️ 5 (181)
Rooftop Views, Spacious Modern Home, Sleeps 14

No image available

$28,595
$144
47%
442$250❌❌❌Y / Y⭐️ 4.7 (100)
Luxury Townhome★11 Beds★Breathtaking Views★Mins DT

No image available

$97,843
$519
51%
451$295✅❌✅Y / Y⭐️ 5 (17)
Downtown View 20Bed Rooftop Gameroom Luxury 5Baths

No image available

$33,541
$203
44%
452$389✅❌✅Y / Y⭐️ 4.8 (83)
20BEDS Broadway/West End Luxury !Private Rooftop

No image available

$48,170
$298
43%
442$389✅❌✅Y / Y⭐️ 4.8 (71)
◊Cozy Elevator rooftop 4bd/4.5ba 6min2DT 2car par◊

No image available

$43,733
$235
48%
452$249❌❌❌Y / Y⭐️ 5 (108)
Nash Skyline Rooftop|4 Suites|6min2DT|L2EV|PETS

No image available

$80,620
$484
44%
452$189❌❌✅Y / Y⭐️ 5 (97)
2 Roofdecks, 18 Beds, Game Room, Near DT Nashville

No image available

$103,904
$499
56%
451$299❌❌❌Y / Y⭐️ 5 (83)
21 Beds Luxury Near Downtown Rooftop & Pool Table

No image available

$55,862
$297
51%
442$389✅❌✅Y / Y⭐️ 5 (88)
Luxury Townhome Skyline Views Mins To Downtown

No image available

$127,182
$583
59%
441$295❌❌✅Y / Y⭐️ 5 (29)
23Bed Luxury Bachelorette Dolly Pad GameRm Rooftop

No image available

$52,361
$297
47%
442$389✅❌✅Y / Y⭐️ 4.9 (76)
* Chic Modern Music City Home * Downtown Views *

No image available

$66,249
$352
51%
442$250❌❌❌Y / Y⭐️ 4.8 (67)
Everything Nash/10 Beds/Rftop Deck

No image available

$54,380
$312
47%
442$325❌❌❌Y / Y⭐️ 4.7 (79)
The Rooftop Retreat

No image available

$29,536
$112
60%
441$324❌❌❌Y / Y⭐️ 4.5 (158)
Dolly Mural, Rooftop, Giant TV, Opry Karaoke Room

No image available

$68,147
$413
44%
451$299❌❌✅Y / Y⭐️ 5 (99)
Honky Tonk Hangout - Minutes to Downtown - Rooftop

No image available

$30,556
$131
58%
442$250❌❌❌Y / Y⭐️ 4.8 (82)
Cowgirl's Hideaway-Rooftop Patio- 2 mi to Broadway

No image available

$42,112
$173
60%
452$250❌❌❌Y / Y⭐️ 4.8 (82)
Gorgeous West Nashville Home - Rooftop Deck

No image available

$30,846
$161
49%
442$225❌❌❌Y / Y⭐️ 4.8 (93)
Stay Near Vanderbilt Univ-3mi to Lower Broadway

No image available

$42,989
$158
66%
442$275❌❌❌Y / Y⭐️ 4.9 (52)
1mi to Vanderbilt-Minutes to Famous Honky Tonks

No image available

$45,677
$173
65%
442$275❌❌❌Y / Y⭐️ 4.8 (57)
The Willow - Rooftop Lounge w/ Skyline Views!

No image available

$70,717
$237
80%
452$299❌❌✅Y / Y⭐️ 5 (61)
Luxury Home Amazing Rooftop 11 Beds Pool Table!

No image available

$35,047
$152
57%
442$299✅❌❌Y / Y⭐️ 5 (112)
Cheerful Music City Home/Downtown View/All Ensuite

No image available

$105,392
$626
45%
441$295❌❌✅Y / Y⭐️ 5 (25)
Bring Friends - Nashville Extra Large Rental Condo

No image available

$101,049
$335
77%
452$350❌❌❌Y / Y⭐️ 5 (4)
Huge 4 Bedroom Home 14 Big Beds Rooftop Deck

No image available

$23,412
$136
43%
442$299❌❌✅Y / Y⭐️ 4.8 (108)
Luxury Downtown Home w/ Amazing Rooftop ~ 12 Beds

No image available

$27,628
$148
46%
442$299❌❌✅Y / Y⭐️ 4.8 (145)

Return Metrics

-17.17% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$56,201-$112,402-$168,603-$224,805-$281,006-$562,013-$1,686,039
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,100,000$1,100,000$1,100,000$1,100,000$1,100,000$1,100,000$1,100,000
Down Payment$275,000$275,000$275,000$275,000$275,000$275,000$275,000
Property Appreciation$41,250$83,737$127,499$172,574$219,001$472,885$1,962,485
Total Return$1,360,048$1,346,334$1,333,895$1,322,769$1,312,995$1,285,871$1,651,446

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.17%

Cap Rate

2.65%

Return on Investment

-0.44%

property-location

3903 Elkins Ave Nashville, TN, 37209

4 bed • 4 bath • 12 guests

Est. $6,595/mo

Agent

This property is for sale!

Contact Agent

-65

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.39

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%

Profit (Cummulative)

-$56,201

$1,100,000

$11,000

$41,250

$0

Total Gain

-$1,443

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$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: -