BNBCalc Short Term Rental Investment Analysis 3927 Plum Hill Dr, Bartlett, TN 38135

3 bed • 2 bath • 9 guests • $1,610

BNB

Calc

Annual Revenue

$33,310

Profit (Cash Flow)

$15,191

Cap Rate

950.3%

Annual Revenue

$33,310

AirDNA projects $192/night at 57% occupancy ($39,972). Airbtics projects $160/night at 57% occupancy ($33,310). Airbtics predicts this property will perform in the 37% revenue percentile

BNB Calc projects a 57% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,244	$36,867	$38,392	$48,187
Occupancy	52%	58%	64%	71%
Nightly Rate	$137	$161	$174	$191

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Place to Stay Home Away From Home	$34,190	$164	52%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (91)
Glamorous 3BR 2BA house w/ large fenced backyard	$37,621	$159	59%	3	2	2	$125	❌	❌	✅	Y / N	⭐️ 4.8 (14)
Spacious Home in Memphis Suburb	$48,056	$202	65%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Near State-Park & Downtown - Sunset Trace Bungalow	$49,374	$190	71%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
★ Unwind in Luxury in Quiet Family Neighborhood ★	$38,650	$165	64%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (61)
Night Stop	$25,023	$129	53%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)
NEW! Modern 3 Bedroom in Quiet Neighborhood	$37,574	$177	58%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
East Memphis/Bartlett Getaway	$30,262	$159	52%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Parapanda	$36,160	$130	76%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

171.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$15,191	$30,382	$45,573	$60,765	$75,956	$151,913	$455,739
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,288	$1,288	$1,288	$1,288	$1,288	$1,288	$1,288
Down Payment	$322	$322	$322	$322	$322	$322	$322
Property Appreciation	$48	$98	$149	$202	$256	$553	$2,297
Total Return	$16,849	$32,090	$47,333	$62,577	$77,823	$154,076	$459,647

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

171.26%

Cap Rate

950.3%

Return on Investment

171.98%

3927 Plum Hill Dr Bartlett, TN, 38135

3 bed • 2 bath • 9 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

8925

Airbnb Investor Score

$15,191

Annual Profit

950.3%

Cap Rate

171.3%

Cash on Cash

$33,310

Annual Revenue

This property is projected to be in the top 37% revenue percentile compared to similar properties nearby.
Projected nightly rate is $192/night at 57% occupancy.Projected nightly rate is $160/night at 57% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$35,131

Avg annual revenue

57%

Avg occupancy rate

$160

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

$15,191

Profit

Revenue

$33,310

Operating Expenses

$18,010

Operating Income

$15,300

Mortgage & Taxes

$109

Profit (Cash Flow)

$15,191

$8,870

Cash Investment

Down Payment

$322

Renos & Furnishing

$8,500

Closing Costs

$48

Total

$8,870

DSCR Ratio

Strong

140.88

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

171.26%

Cap Rate

950.3%

Return on Investment

171.98%

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

$76

Deductible property tax

$16

Your total deduction

-$13,859

Your adjusted annual income

$150,000 - -$13,859 = $163,859

Taxes on $163,859 (30%)

$49,158

Your old tax bill

$45,000

Your new tax bill

$49,158

Estimated tax savings

-$4,158

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -