BNBCalc Short Term Rental Investment Analysis 517 27th Ave N #1, Nashville, TN 37209, USA

4 bed • 4 bath • 12 guests • $760,000

BNB

Calc

Annual Revenue

$58,293

Profit (Cash Flow)

-$13,632

Cap Rate

5.0%

Annual Revenue

$58,293

AirDNA projects $266/night at 60% occupancy ($58,292).

BNB Calc projects a 60% occupancy rate, $266 rate per night.

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

Return Metrics

-7.33% 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)	-$13,632	-$27,264	-$40,897	-$54,529	-$68,161	-$136,323	-$408,970
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$608,000	$608,000	$608,000	$608,000	$608,000	$608,000	$608,000
Down Payment	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000	$152,000
Property Appreciation	$22,800	$46,284	$70,472	$95,386	$121,048	$261,376	$1,084,719
Total Return	$769,167	$779,019	$789,575	$800,857	$812,886	$885,052	$1,435,749

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-7.33%

Cap Rate

4.95%

Return on Investment

8.95%

517 27th Ave N Nashville, Tennessee, 37209-7209

4 bed • 4 bath • 12 guests

Purchase Price

Est. $3,645/mo

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$58,293

Annual Revenue

Projected nightly rate is $266/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$13,632

Profit

Revenue

$58,293

Operating Expenses

$20,658

Operating Income

$37,635

Mortgage & Taxes

$51,267

Profit (Cash Flow)

-$13,632

$185,800

Cash Investment

Down Payment

$152,000

Renos & Furnishing

$11,000

Closing Costs

$22,800

Total

$185,800

DSCR Ratio

Weak

0.73

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-7.33%

Cap Rate

4.95%

Return on Investment

8.95%

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

$36,070

Deductible property tax

$7,524

Your total deduction

$90,442

Your adjusted annual income

$150,000 - $90,442 = $59,558

Taxes on $59,558 (30%)

$17,867

Your old tax bill

$45,000

Your new tax bill

$17,867

Estimated tax savings

$27,133

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com