BNBCalc Short Term Rental Investment Analysis 508 Buchanan St A, Nashville, TN 37208

4 bed • 3 bath • 12 guests • $1,050,000

BNB

Calc

Annual Revenue

$96,465

Profit (Cash Flow)

-$585

Cap Rate

6.7%

Annual Revenue

$96,465

AirDNA projects $213/night at 58% occupancy ($45,122). Airbtics projects $539/night at 49% occupancy ($96,464). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $539 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,761	$88,428	$158,587	$195,045
Occupancy	41%	50%	57%	62%
Nightly Rate	$329	$466	$741	$834

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
House of Cowgirls! Amazing Rooftop + 1.5mi to DT	$236,838	$1,268	51%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (24)
Walk To Best Restaurants In Nashville or Short Uber Downtown	$76,989	$371	55%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (91)
~Spacious 4 bdrm~ 6min to Broadway~ over 2500 sqft	$52,782	$220	62%	4	4	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (79)
Harriets Haven-2 Miles to Broadway	$171,649	$816	53%	4	5	1	$325	❌	❌	❌	Y / Y	⭐️ 5 (28)
Lovely Nashville Home w/Fire Pit+Yard, 3Mi to Dwtn	$220,446	$759	78%	4	2	2	$207	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Treat Yourself To Luxury! 2 miles from Downtown!	$160,109	$739	57%	4	5	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (116)
Da Fun House/RfTop Deck/10 Beds	$61,412	$343	46%	4	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Downtown, 10 Beds, Game Room, Hot Tub & Roof Deck!	$62,805	$330	52%	4	4	1	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (33)
Johnny ~ Huge 4 BR ~ 4 BA ~ 2 mi to DT!	$62,308	$281	57%	4	4	2	$239	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Taylor Haus: Downtown Summer Rooftop Vibes	$108,693	$464	62%	4	5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (68)
Nashville Patio Getaway, Parking Near Downtown	$162,883	$750	57%	4	4	1	$299	❌	❌	✅	Y / Y	⭐️ 5 (47)
Germantown 4bd, 2 Miles from Bdwy	$81,261	$507	43%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (146)
MisBehavior Nash/Rftop Deck/10 Beds	$63,487	$326	52%	4	5	2	$325	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
★LUXURY HOME FOR GROUP FUN 1.5MILES OFF BROADWAY★	$85,785	$389	58%	4	4	2	$320	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Epic Nashville, Brand New! Great weekly!	$212,701	$1,593	36%	4	5	3	$400	❌	✅	❌	Y / Y	⭐️ 5 (21)
9 Beds, Game Room, Minutes to Downtown Dining	$148,463	$766	52%	4	4	1	$299	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
NashMural- 2Mi to Broadway ~Sleeps 12-Private yard	$40,140	$224	44%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (64)
Downtown View Roof DeckSleeps 121.5 to Broadway	$74,069	$553	35%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (10)
Nashville’s Ultimate Luxury Stay~Sleeps 11~Rooftop	$102,891	$591	46%	4	4	2	$315	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Bold Boutique Home with Heated Pool	$77,985	$606	32%	4	4	2	$405	✅	❌	❌	Y / Y	⭐️ 4.8 (25)
Sonder at Ziel Haus \| Spacious 4BR Apt	$106,352	$334	87%	4	4	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (81)
4 Story Skyline Nash Pad~4BR~Sleeps 11~Duloc	$74,250	$509	39%	4	4	5	$315	❌	❌	❌	Y / Y	⭐️ 5 (2)
♪♫♬ Music City Retreat \| Luxurious Rooftop Deck	$52,217	$156	82%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (290)
As Seen on HGTV: 2 Miles From Broadway!	$44,705	$381	30%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (137)
Luxury with Rooftop, Close to Downtown, 7 beds	$127,449	$780	42%	4	4	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (29)
"DA PINK" Rftop Deck/10 Beds/2nd home Opt	$63,808	$363	38%	4	4	2	$325	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
19 Bed Luxury Home Near Downtown W/Game room!	$45,611	$279	42%	4	3	2	$389	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
Perfect LOCATION! Walk to Downtown & Restaurants	$75,323	$490	42%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
New Townhome 5 mins to Broadway Sleeps 8	$53,077	$268	50%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (42)
~Broadway Hideaway: Hot Tub Delight~ \| 4BR ~ 3BA	$65,185	$254	66%	4	3	2	$249	❌	✅	❌	Y / Y	⭐️ 4.8 (287)
Luxury Living 4-Bedrm Townhome 3 miles to Broadway	$50,335	$334	40%	4	3	3	$235	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Brand new home w Parking, 5 Mins drive 2 Broadway	$149,822	$673	59%	4	4	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (48)
Spacious 4BR Townhouse near Downtown	$81,545	$469	46%	4	3	2	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (158)
Luxe Home w/ Rooftop Patio, Mins to Downtown!	$264,595	$1,285	54%	4	4	2	$257	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
10min to Downtown w/ Games in Garage! Sleeps 12!	$49,756	$227	50%	4	3	1	$299	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
4BR Downtown Nashville, great walking score!	$81,877	$374	59%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Nash Stunner~Downtown~New HOT tub~ Fenced in yard	$41,325	$237	44%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 5 (100)

Return Metrics

-0.23% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$585	-$1,170	-$1,756	-$2,341	-$2,927	-$5,854	-$17,564
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000	$840,000
Down Payment	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000	$210,000
Property Appreciation	$31,500	$63,945	$97,363	$131,784	$167,237	$361,112	$1,498,625
Total Return	$1,080,914	$1,112,774	$1,145,606	$1,179,442	$1,214,310	$1,405,257	$2,531,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.23%

Cap Rate

6.68%

Return on Investment

16.34%

508 Buchanan St A Nashville, TN, 37208

4 bed • 3 bath • 12 guests

Purchase Price

Est. $5,036/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$585

Annual Profit

6.7%

Cap Rate

-0.2%

Cash on Cash

$96,465

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 58% occupancy.Projected nightly rate is $539/night at 49% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$98,057

Avg annual revenue

49%

Avg occupancy rate

$539

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

$40k

$115k

$185k

$265k

-$585

Profit

Revenue

$96,465

Operating Expenses

$26,220

Operating Income

$70,244

Mortgage & Taxes

$70,830

Profit (Cash Flow)

-$585

$252,250

Cash Investment

Down Payment

$210,000

Renos & Furnishing

$10,750

Closing Costs

$31,500

Total

$252,250

DSCR Ratio

Weak

0.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.23%

Cap Rate

6.68%

Return on Investment

16.34%

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

$49,834

Deductible property tax

$10,395

Your total deduction

$106,091

Your adjusted annual income

$150,000 - $106,091 = $43,909

Taxes on $43,909 (30%)

$13,173

Your old tax bill

$45,000

Your new tax bill

$13,173

Estimated tax savings

$31,827

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -