BNBCalc Short Term Rental Investment Analysis 452 Jet Stream Dr, La Vergne, TN 37086

4 bed • 2 bath • 12 guests • $479,990

BNB

Calc

Annual Revenue

$56,375

Profit (Cash Flow)

$2,988

Cap Rate

7.4%

Annual Revenue

$56,375

AirDNA projects $245/night at 63% occupancy ($56,375). Airbtics projects $349/night at 55% occupancy ($70,108). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,027	$68,596	$96,956	$165,828
Occupancy	46%	54%	66%	75%
Nightly Rate	$250	$330	$381	$584

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious home 18 miles from downtown Nashville	$83,232	$315	72%	4	3	3	$199	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
*4BR \| Near Nashville \| Centrally Located	$53,797	$252	58%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
Nolensville Home w/ Free WiFi: 20 Mi to Nashville!	$221,758	$702	85%	4	4	4	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
A Brentwood Quiet and Relaxing Home	$40,324	$203	53%	4	2	3	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (262)
Cedar Rental	$26,137	$255	26%	4	3	2	$170	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Scenic-Cottage for 10 Nolensville-Brentwood,Tn	$85,480	$292	78%	4	3	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (2)
Smyrna home close to Nash, Boro	$44,130	$331	34%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (25)
Azalea Place - Central Location and Great Deck!	$31,180	$90	74%	4	3	1	$324	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
17- New! 4 King Beds w/ Rooftop Fireplace	$127,160	$579	58%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
19- Home- "MUSIC HILL" only 2 mi from Broadway	$58,101	$330	45%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
8-New! Four King Bedrooms , Rooftop w/ Fireplace!	$62,971	$337	47%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
9- Modern 4 King Bedrooms and Rooftop Fireplace!	$79,502	$384	53%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
Spacious 4BR Next to Geodis Park-Close to Downtown	$44,824	$339	35%	4	3	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (292)
18- New- 4 King Beds with Rooftop Fireplace!	$116,850	$583	53%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (34)
Harmony4BR➡️Game Room 🎱➡️Close to Nashville🌇	$49,018	$227	59%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (78)
Overhill Oasis Murfreesboro 4BR\| Sleep 11 \| pets	$51,546	$221	56%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (72)
Downtown Franklin 4bed 3baths -White Goose Cottage	$98,808	$396	66%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (82)
Johnny on Maple....Luxury with Relaxing Vibes	$36,926	$222	42%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (46)
The Middle Tennessee House	$40,639	$179	59%	4	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (118)
Spacious Craftsman with gas range-1 block to MTSU	$54,801	$296	48%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
Visit Civil War Sites from a Private Stone Cottage	$109,532	$385	75%	4	3	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (187)
Redbud ranch	$35,217	$174	50%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (150)
The Kimberly on Woodmont ~ 5 Miles to DT Nashville	$88,262	$708	33%	4	3	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (26)
Stylish Mid-Century Modern Near Downtown	$53,395	$227	63%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (77)
12- New 4 king beds- Large Home with Rooftop	$51,992	$328	41%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
10- Modern 4 King Beds w/ Rooftop Fireplace	$79,467	$381	53%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (72)
New Build / Close to Downtown!	$72,561	$245	75%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (269)
Beautiful Home/ Rooftop Deck- 3.5 Mi to Downtown	$97,824	$380	67%	4	4	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (93)
15- New- 4 King Beds with Rooftop Fireplace	$120,058	$593	53%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (49)
7- 4 King Bedrooms, Rooftop w/ City Views!	$89,196	$377	61%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
22- Large Modern Home w Rooftop Fireplace!	$45,485	$294	39%	4	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (24)
The Franklin Retreat - Charming 4 BR	$48,743	$351	37%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (96)
Beautiful private home on 10 wooded acres 2800sft.	$88,478	$370	64%	4	3	4	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Only Five Block Walk To Downtown Franklin	$221,533	$725	81%	4	4	2	$310	❌	❌	❌	Y / Y	⭐️ 5 (153)
Summer Discount! Mins to Downtown Franklin w/Bar	$93,749	$357	68%	4	3	2	$285	❌	❌	❌	Y / Y	⭐️ 5 (89)
Peaceful Designer Home* 1 acre Ping-Pong *Fire Pit	$72,968	$366	53%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (132)
Cabin with Porch, Sunrise Views & Musical Roots	$100,968	$383	68%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (121)
Jungle Country - Rooftop Deck - Mins to Broadway!	$44,782	$266	44%	4	4	1	$275	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Piomingo - Minutes from Downtown, Eclectic Design	$65,313	$320	52%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (98)
Rockin' West Nashville Retreat	$45,247	$197	58%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (32)

Return Metrics

2.47% 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)	$2,987	$5,975	$8,963	$11,951	$14,939	$29,879	$89,639
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$383,992	$383,992	$383,992	$383,992	$383,992	$383,992	$383,992
Down Payment	$95,998	$95,998	$95,998	$95,998	$95,998	$95,998	$95,998
Property Appreciation	$14,399	$29,231	$44,508	$60,242	$76,449	$165,076	$685,071
Total Return	$497,377	$515,197	$533,462	$552,184	$571,379	$674,946	$1,254,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.47%

Cap Rate

7.36%

Return on Investment

18.28%

452 Jet Stream Dr La Vergne, TN, 37086

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,302/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,987

Annual Profit

7.4%

Cap Rate

2.5%

Cash on Cash

$56,375

Annual Revenue

BNBCalc predicts this property will get $349 per night with 55% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 76% of comparables

Seasonality

40 Airbnb Comparables

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

$75,798

Avg annual revenue

55%

Avg occupancy rate

$349

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

$25k

$90k

$155k

$225k

$2,988

Profit

Revenue

$56,375

Operating Expenses

$21,009

Operating Income

$35,367

Mortgage & Taxes

$32,379

Profit (Cash Flow)

$2,988

$120,898

Cash Investment

Down Payment

$95,998

Renos & Furnishing

$10,500

Closing Costs

$14,400

Total

$120,898

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.47%

Cap Rate

7.36%

Return on Investment

18.28%

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

$22,781

Deductible property tax

$4,752

Your total deduction

$46,013

Your adjusted annual income

$150,000 - $46,013 = $103,987

Taxes on $103,987 (30%)

$31,196

Your old tax bill

$45,000

Your new tax bill

$31,196

Estimated tax savings

$13,804

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -