BNBCalc Short Term Rental Rental Arbitrage Analysis 59 Cannon St, Nashville, TN 37210, USA

3 bed • 3 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$72,125

Profit (Cash Flow)

$12,949

Cash on Cash Return

107.5%

Annual Revenue

$72,125

AirDNA projects $403/night at 49% occupancy ($72,124).

BNB Calc projects a 49% occupancy rate, $403 rate per night.

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

Return Metrics

107.45% 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)	$12,948	$25,897	$38,845	$51,794	$64,742	$129,485	$388,455
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	$12,948	$25,897	$38,845	$51,794	$64,742	$129,485	$388,455

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

107.45%

Payback Period Days

339

Return on Investment

107.45%

59 Cannon St Nashville, Tennessee, 37210-2701

3 bed • 3 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$72,125

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,949

Profit

Revenue

$72,125

Operating Expenses

$20,776

Operating Income

$51,349

Net Effective Rent

$38,400

Profit (Cash Flow)

$12,949

$12,050

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$3,300

Total

$12,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

107.45%

Payback Period Days

339