BNBCalc Short Term Rental Rental Arbitrage Analysis 6011A California Avenue, Nashville, TN, USA

3 bed • 3.5 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$83,995

Profit (Cash Flow)

$19,676

Cash on Cash Return

157.7%

Annual Revenue

$83,995

AirDNA projects $377/night at 61% occupancy ($83,995).

BNB Calc projects a 61% occupancy rate, $377 rate per night.

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

Return Metrics

157.72% 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)	$19,675	$39,351	$59,027	$78,703	$98,378	$196,757	$590,273
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	$19,675	$39,351	$59,027	$78,703	$98,378	$196,757	$590,273

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

157.72%

Payback Period Days

231

Return on Investment

157.72%

6011A California Ave Nashville, Tennessee, 37209-1318

3 bed • 3.5 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$83,995

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,676

Profit

Revenue

$83,995

Operating Expenses

$22,319

Operating Income

$61,676

Net Effective Rent

$42,000

Profit (Cash Flow)

$19,676

$12,475

Cash Investment

Renos & Furnishing

$8,875

Setup Costs

$3,600

Total

$12,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

157.72%

Payback Period Days

231