BNBCalc Short Term Rental Investment Analysis 4853 IN-135, Nashville, IN, 47448

3 bed • 1.5 bath • 9 guests • $300,000

BNB

Calc

Annual Revenue

$72,757

Profit (Cash Flow)

$46,648

Cap Rate

16.5%

Annual Revenue

$72,757

AirDNA projects $297/night at 49% occupancy ($53,153). Airbtics projects $332/night at 60% occupancy ($72,756). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $332 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,879	$66,727	$102,925	$146,339
Occupancy	54%	59%	68%	78%
Nightly Rate	$263	$304	$407	$505

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boondock Vacation Log Cabin	$73,153	$322	61%	3	2	2	$180	✅	✅	❌	N / Y	⭐️ 5 (16)
A Whispering Valley Cabin	$56,886	$264	57%	3	1	2	$180	❌	✅	✅	N / N	⭐️ 5 (19)
3 min to State Pk+Hot Tub+Fire Pit+Swing Set+Games	$57,264	$277	55%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (129)
Lonestar Vacation Cabin	$72,589	$406	48%	3	2	2	$180	✅	✅	✅	Y / Y	⭐️ 4.5 (29)
Timberview Vacation Cabin	$76,008	$374	55%	3	2	2	$180	❌	✅	✅	Y / N	⭐️ 4.5 (31)
Cozy Oaks Barndominium. LUXURY home in the woods	$79,230	$264	80%	3	2	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (117)
Beats Workin' Log Cabin	$126,317	$424	81%	3	3.5	2	$205	✅	✅	❌	Y / Y	⭐️ 5 (17)
The Cabin at Mount Liberty	$46,676	$244	51%	3	2.5	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (66)
Bear's Den - Natalie's Log Cabin	$58,405	$435	36%	3	2	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (5)
Bear's Den - AnnaBelle Log Cabin	$84,331	$431	53%	3	3	2	$180	✅	✅	✅	Y / N	⭐️ 0 (1)
3R Ranch Guest Cabin Rental In Brown County, IN	$51,251	$212	64%	3	2.5	2	$175	✅	✅	✅	Y / Y	⭐️ 5 (32)
Cabin by the Creek, 7 mins to downtown Nashville	$44,198	$208	57%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (38)
The Sweet Spot for mountain bikers	$61,396	$225	73%	3	1	2	$60	❌	✅	✅	N / Y	⭐️ 4.5 (168)
Story Time Retreat	$68,581	$347	54%	3	2	1	$0	❌	✅	✅	Y / Y	⭐️ 5 (24)
Timeless Ivory Lodge w/ Hot Tub	$79,326	$413	51%	3	3.5	2	$60	❌	✅	✅	Y / Y	⭐️ 5 (18)
The Nest - Located in the Heart of Nashville, IN	$74,554	$291	70%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (223)
Girlfriends Getaway in the Heart of The Village	$48,740	$193	69%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
North House Vacation Rental	$57,170	$321	48%	3	2	2	$155	❌	✅	❌	Y / N	⭐️ 4.5 (27)
Ridgetop Retreat Log Cabin	$122,226	$566	58%	3	3.5	1	$230	✅	✅	❌	Y / Y	⭐️ 5 (5)
Laguna House Vacation Rental	$76,453	$369	56%	3	2	2	$205	✅	✅	❌	Y / N	⭐️ 4.5 (41)
Brick Lodge Vacation Cabin	$32,611	$297	29%	3	2	2	$155	✅	✅	❌	Y / N	⭐️ 4.5 (30)
Tree House Vacation Cabin	$33,411	$306	29%	3	2	2	$155	❌	✅	✅	N / N	⭐️ 5 (38)
Nature's Nest	$64,943	$275	63%	3	2	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (112)
Hilltop Hideaway Log Cabin	$74,819	$374	54%	3	2.5	2	$180	❌	✅	❌	Y / Y	⭐️ 4.5 (17)
Brown Co Hot Tub Sleeps 10 Grill Bumper Pool Table	$64,440	$280	62%	3	2	1	$60	❌	✅	❌	Y / Y	⭐️ 5 (169)
3-East: Luxe 3BR in Nashville IN w/ Rooftop Patio	$94,464	$445	58%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Harper Valley Cottage	$38,488	$151	68%	3	1	2	$90	❌	✅	✅	Y / Y	⭐️ 5 (133)
Sugar Cottage	$42,537	$175	65%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (46)
Gimme A Break Log Cabin	$67,449	$303	60%	3	2	2	$180	❌	✅	❌	Y / N	⭐️ 4.5 (36)
Birdsong	$59,587	$249	63%	3	1	2	$90	✅	✅	✅	Y / Y	⭐️ 5 (207)
7 Acre Legacy Lodge	$120,299	$533	59%	3	2.5	1	$225	❌	✅	✅	Y / Y	⭐️ 5 (47)
4 Paws Getaway	$140,768	$538	69%	3	3	1	$195	✅	✅	✅	Y / Y	⭐️ 5 (66)
The Goat Conspiracy Cabin	$45,956	$261	47%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (185)
Maple Hills Log Cabin	$67,082	$277	64%	3	2	2	$115	❌	✅	✅	Y / N	⭐️ 4.5 (225)
2 Hearthstones	$94,441	$327	78%	3	2.5	2	$90	✅	✅	✅	Y / Y	⭐️ 5 (133)
Serenity Vacation Log Cabin	$66,610	$300	60%	3	2	2	$180	❌	✅	✅	Y / Y	⭐️ 4.5 (23)
The Orchard Log Cabin	$104,711	$359	79%	3	2	2	$180	✅	✅	❌	Y / N	⭐️ 4.5 (27)
Drift Away Log Cabin	$112,119	$542	56%	3	3.5	2	$205	✅	✅	✅	Y / Y	⭐️ 4.5 (13)
Acre Ridge Cabin	$143,273	$502	75%	3	3	1	$225	✅	✅	✅	Y / Y	⭐️ 5 (65)
Cozy Bear Cabin Pool TableHot Tub*StatePark	$72,605	$219	89%	3	2.5	2	$155	✅	✅	❌	Y / Y	⭐️ 5 (239)

Return Metrics

60.28% 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)	$46,648	$93,296	$139,944	$186,592	$233,241	$466,482	$1,399,447
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$355,648	$411,566	$467,762	$524,245	$581,023	$869,657	$2,127,626

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

60.28%

Cap Rate

16.53%

Return on Investment

75.72%

4853 IN-135 Nashville, Indiana, 47448

3 bed • 1.5 bath • 9 guests

Purchase Price

Est. $1,439/mo

Inquire about this property

Contact Agent

$447,600

Zestimate

268

Airbnb Investor Score

$29,381

Annual Profit

16.5%

Cap Rate

60.3%

Cash on Cash

$72,757

Annual Revenue

BNBCalc predicts this property will get $332 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$73,884

Avg annual revenue

60%

Avg occupancy rate

$332

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

$30k

$70k

$105k

$145k

$46,648

Profit

Revenue

$72,757

Operating Expenses

$23,138

Operating Income

$49,618

Mortgage & Taxes

$2,970

Profit (Cash Flow)

$46,648

$77,375

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$8,375

Closing Costs

$9,000

Total

$77,375

DSCR Ratio

Strong

2.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

60.28%

Cap Rate

16.53%

Return on Investment

75.72%

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

$14,238

Deductible property tax

$2,970

Your total deduction

$1,495

Your adjusted annual income

$150,000 - $1,495 = $148,505

Taxes on $148,505 (30%)

$44,551

Your old tax bill

$45,000

Your new tax bill

$44,551

Estimated tax savings

$449

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:

18.31 sqft

Year built:

1995

Size:

1,272 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 18.31 sqft

Building area: 1,272 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: -

Amenities: -

Price per square foot: $351

Lot Info

Zoning: -

Land Use: -

Parcel Number: 071015300123000003

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $344,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $447,600

Schools

Elementary School: Van Buren Elementary School with 5/10 star rating
Middle School: Brown County Junior High with 6/10 star rating
High School: Brown County High School with 4/10 star rating