BNBCalc Short Term Rental Investment Analysis 7009 Lenox Village Dr 306, Nashville, TN 37211

1 bed • 1 bath • 3 guests • $259,990

BNB

Calc

Annual Revenue

$25,695

Profit (Cash Flow)

-$8,864

Cap Rate

3.3%

Annual Revenue

$25,695

AirDNA projects $107/night at 63% occupancy ($24,621). Airbtics projects $105/night at 67% occupancy ($25,694). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $105 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,267	$24,908	$38,947	$51,093
Occupancy	54%	69%	84%	89%
Nightly Rate	$73	$94	$122	$152

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Plenty of Space, Private Entrance	$21,921	$97	57%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 4.9 (540)
Patterson Knob Apartment in South Nashville	$28,328	$90	86%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 5 (83)
Southern Exposure: Centrally located one-BR-Apt	$32,831	$115	78%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (149)
Private Music Studio Themed Suite, Sparkling Clean	$24,297	$68	88%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (205)
Beautiful townhome in the Woodlands neighborhood	$45,750	$125	100%	1	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Teardrop Trailer that’s fun & comfy, w/amenities!	$8,618	$60	36%	1	0	3	$25	❌	❌	✅	N / N	⭐️ 5 (8)
Trendy 1 bed/1 bath Separate Basement	$14,695	$55	73%	1	1	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Tour like a local @ The BoChic Retreat!	$37,395	$147	66%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (8)
Large private in law suite	$23,556	$92	53%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (73)
LARGE Apartment-Near Airport/City/Freeways etc.	$24,766	$205	33%	1	1	30	$0	❌	❌	❌	N / Y	⭐️ 5 (5)

Return Metrics

-13.83% 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)	-$8,863	-$17,727	-$26,590	-$35,454	-$44,317	-$88,635	-$265,905
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$207,992	$207,992	$207,992	$207,992	$207,992	$207,992	$207,992
Down Payment	$51,998	$51,998	$51,998	$51,998	$51,998	$51,998	$51,998
Property Appreciation	$7,799	$15,833	$24,108	$32,631	$41,409	$89,414	$371,073
Total Return	$258,926	$258,096	$257,507	$257,166	$257,082	$260,769	$365,158

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.83%

Cap Rate

3.33%

Return on Investment

2.32%

7009 Lenox Village Dr 306 Nashville, TN, 37211

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,247/mo

This property is for sale!

Contact Agent

-50

Airbnb Investor Score

-$8,863

Annual Profit

3.3%

Cap Rate

-13.8%

Cash on Cash

$25,695

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $107/night at 63% occupancy.Projected nightly rate is $105/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$26,215

Avg annual revenue

67%

Avg occupancy rate

$105

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

$10k

$20k

$35k

$45k

-$8,864

Profit

Revenue

$25,695

Operating Expenses

$17,020

Operating Income

$8,675

Mortgage & Taxes

$17,538

Profit (Cash Flow)

-$8,864

$64,048

Cash Investment

Down Payment

$51,998

Renos & Furnishing

$4,250

Closing Costs

$7,800

Total

$64,048

DSCR Ratio

Weak

0.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.83%

Cap Rate

3.33%

Return on Investment

2.32%

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

$12,339

Deductible property tax

$2,574

Your total deduction

$35,207

Your adjusted annual income

$150,000 - $35,207 = $114,793

Taxes on $114,793 (30%)

$34,438

Your old tax bill

$45,000

Your new tax bill

$34,438

Estimated tax savings

$10,562

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -