BNBCalc Short Term Rental Rental Arbitrage Analysis 510 Gay Street, Nashville, TN, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$65,021

Profit (Cash Flow)

$28,968

Cash on Cash Return

508.2%

Annual Revenue

$65,021

AirDNA projects $258/night at 69% occupancy ($65,020).

BNB Calc projects a 69% occupancy rate, $258 rate per night.

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

Return Metrics

508.21% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,968	$57,936	$86,904	$115,872	$144,840	$289,680	$869,041
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	$28,968	$57,936	$86,904	$115,872	$144,840	$289,680	$869,041

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

508.21%

Payback Period Days

Return on Investment

508.21%

510 Gay St Nashville, Tennessee, 37219

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$65,021

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,968

Profit

Revenue

$65,021

Operating Expenses

$19,853

Operating Income

$45,168

Net Effective Rent

$16,200

Profit (Cash Flow)

$28,968

$5,700

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,450

Total

$5,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

508.21%

Payback Period Days