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 Rental Arbitrage Analysis 501 Rep. John Lewis Way S, Nashville, TN 37203, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

Ted M

Revenue Manager at Triad Vacation Rentals

+13362528831

info@triadvacationrentals.com

triadvacationrentals.com

Annual Revenue

$70,967

Profit (Cash Flow)

$16,381

Cash on Cash Return

635.2%

Annual Revenue

$70,967

AirDNA projects $290/night at 67% occupancy ($70,966).

BNB Calc projects a 67% occupancy rate, $290 rate per night.

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


Return Metrics

635.17% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$16,381$32,762$49,143$65,524$81,906$163,812$491,436
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$16,381$32,762$49,143$65,524$81,906$163,812$491,436

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

635.17%

Payback Period Days

57

Return on Investment

635.17%

property-location

501 Rep. John Lewis Way S Nashville, Tennessee, 37203-4466

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Ted

Revenue Manager at Triad Vacation Rentals

$70,967

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$16,381

Profit

Revenue

$70,967

Operating Expenses

$20,626

Operating Income

$50,341

Net Effective Rent

$33,960

Profit (Cash Flow)

$16,381

$2,579

Cash Investment

Renos & Furnishing

$1,004

Setup Costs

$1,575

Total

$2,579

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

635.17%

Payback Period Days

57