BNBCalc Short Term Rental Investment Analysis 5144 Linbar Dr, Nashville, TN 37211

1 bed • 1 bath • 3 guests • $950

BNB

Calc

Annual Revenue

$25,454

Profit (Cash Flow)

$8,401

Cap Rate

891.0%

Annual Revenue

$25,454

AirDNA projects $104/night at 64% occupancy ($24,310). Airbtics projects $101/night at 69% occupancy ($25,453). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 69% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,643	$22,702	$30,953	$53,055
Occupancy	58%	68%	79%	94%
Nightly Rate	$85	$87	$101	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Artsy Full Apt 15 min from Downtown	$25,629	$94	69%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 4.9 (349)
✯ Roomy Walk-out Apt ✯ for Couples & Small Groups	$24,784	$85	63%	1	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (380)
Spacious and Private Studio Basement	$24,156	$100	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (448)
Beautiful cozy apartment with parking on premises.	$16,372	$93	45%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (56)
Smooth Landing	$20,093	$102	52%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 4.7 (63)
Nashville's LilliePad - Private Guest Suite	$19,019	$87	57%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (109)
Cozy Apartment - Perfect for Remote Work!	$24,860	$76	78%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (237)
The Tennessee Texan	$19,900	$86	59%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 4.8 (248)
Modern and Musical 1950s Ranch-Sleeps 7	$31,056	$188	42%	1	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Songwriter Room	$21,817	$84	68%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (96)
The Word's Triple-E AirBNB	$42,466	$114	100%	1	1	30	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Nashville Hideaway Perfect For Extended Stay	$25,989	$86	80%	1	1	26	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Cozy, Comfortable, Convenient	$59,014	$169	89%	1	1	2	$100	✅	❌	❌	N / Y	⭐️ 5 (6)
Charming Private Nashville Suite with Fireplace	$23,294	$85	74%	1	1	2	$45	❌	❌	❌	N / Y	⭐️ 4.9 (32)
Cozy Jungalow Guest Suite w/ NO Cleaning Fee!	$25,110	$70	98%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (40)

Return Metrics

187.99% 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)	$8,400	$16,801	$25,202	$33,603	$42,003	$84,007	$252,023
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$760	$760	$760	$760	$760	$760	$760
Down Payment	$190	$190	$190	$190	$190	$190	$190
Property Appreciation	$28	$57	$88	$119	$151	$326	$1,355
Total Return	$9,379	$17,809	$26,240	$34,672	$43,105	$85,284	$254,328

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

187.99%

Cap Rate

891.03%

Return on Investment

188.84%

5144 Linbar Dr Nashville, TN, 37211

1 bed • 1 bath • 3 guests

Purchase Price

Est. $5/mo

This property is for sale!

Contact Agent

8440

Airbnb Investor Score

$8,400

Annual Profit

891.0%

Cap Rate

188.0%

Cash on Cash

$25,454

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $104/night at 64% occupancy.Projected nightly rate is $101/night at 69% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$26,903

Avg annual revenue

69%

Avg occupancy rate

$101

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

$15k

$30k

$45k

$60k

$8,401

Profit

Revenue

$25,454

Operating Expenses

$16,989

Operating Income

$8,465

Mortgage & Taxes

$64

Profit (Cash Flow)

$8,401

$4,469

Cash Investment

Down Payment

$190

Renos & Furnishing

$4,250

Closing Costs

$29

Total

$4,469

DSCR Ratio

Strong

132.09

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

187.99%

Cap Rate

891.03%

Return on Investment

188.84%

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

$45

Deductible property tax

Your total deduction

-$7,720

Your adjusted annual income

$150,000 - -$7,720 = $157,720

Taxes on $157,720 (30%)

$47,316

Your old tax bill

$45,000

Your new tax bill

$47,316

Estimated tax savings

-$2,316

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: 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: -