property-location

640 Sunrise Blvd Tennessee

3 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$64,235

Annual Revenue

Median of 25 selected comps

$5k

$85k

$165k

$250k

Zen Spa Oasis w/ Indoor Pool, Soaking Tub & Sauna
$247,009
$760
78%
44132.52$285✅✅❌Yes / Yes❌⭐️ 4.95 (206)Profile
Home w/pool 5 mins from River
$102,419
$329
72%
3362.53$287✅❌❌Yes / Yes❌⭐️ 4.93 (58)Profile
Wake up to glorious river views in lush gardens
$92,084
$383
69%
44832$201❌❌❌Yes / Yes❌⭐️ 4.92 (36)Profile
NEW cozy beautiful home*poolhot tub*NOPARTYALLOWED
$90,678
$334
72%
33622$287✅✅✅Yes / Yes❌⭐️ 4.83 (82)Profile
King Bed/Soaking Tub/Fire Pit/Game Room/Playground
$90,421
$286
75%
351024$172❌❌❌Yes / Yes❌⭐️ 4.97 (105)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,828/mo

Avg profit / month

$9/mo

Best profit month

Jul $1,315

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

1.3%

Cap Rate

6.76%

Profit (Cummulative)

$110

$6,867

$8,750

$20,970

$2,101

Total Gain

$30,048

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.