BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7016 Starnes Creek Blvd, Franklin, TN 37064

5 bed β€’ 5 bath β€’ 15 guests β€’ $1,424,900

BNB

Calc

Annual Revenue

$111,852

Profit (Cash Flow)

-$12,488

Cap Rate

5.9%

Annual Revenue

$111,852

AirDNA projects $464/night at 66% occupancy ($111,852). Airbtics projects $592/night at 61% occupancy ($131,896). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $464 rate per night.

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

Percentiles25%50%75%90%
Revenue$81,821$126,214$178,575$323,462
Occupancy56%68%72%77%
Nightly Rate$380$478$641$1,111

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Big Downtown Franklin Home w/GuestSuite And HotTub

No image available

$103,197
$347
73%
532$299βŒβœ…βœ…Y / Y⭐️ 4.8 (115)
"GONE WITH THE WIND" ERA SOUTHERN ESTATE

No image available

$125,313
$539
59%
542$350❌❌❌Y / Y⭐️ 5 (114)
Wyngate Estates

No image available

$50,344
$148
81%
532$150βŒβŒβœ…Y / Y⭐️ 4.9 (83)
Luxury Belle Meade Oasis - 5 Star Home West Meade

No image available

$139,276
$478
79%
532$200❌❌❌Y / Y⭐️ 4.9 (31)
Luxury Home! Green Hills! Ultimate Privacy Hot tub

No image available

$127,228
$450
71%
532$350βŒβœ…βœ…Y / Y⭐️ 4.9 (36)
Private Home in Nashville Prime Location

No image available

$249,056
$1,447
45%
541$375βŒβŒβœ…Y / Y⭐️ 5 (93)
Escape&Connect: Grand Lodge in Mountain Paradise

No image available

$107,635
$454
62%
542$295βœ…βŒβŒY / Y⭐️ 4.8 (68)
Southern Oaks Retreat South Nashville on 11 acres

No image available

$86,986
$348
65%
533$250βŒβŒβœ…Y / Y⭐️ 4.9 (80)
Gated Spacious Estate - Hilltop Views - Pool

No image available

$138,394
$703
53%
542$300βœ…βŒβŒY / Y⭐️ 5 (44)
Secluded 18-Acres with Pool, Hot Tub, Pool Table

No image available

$143,941
$521
69%
542$385βœ…βœ…βŒY / Y⭐️ 4.9 (176)
A&E Farm - Luxury Concierge - Franklin & Nashville

No image available

$146,149
$1,007
36%
543$650βŒβŒβœ…Y / Y⭐️ 5 (72)
Multiple King Beds, 25 mins from downton.

No image available

$124,424
$413
75%
542$200❌❌❌Y / Y⭐️ 4.9 (112)
Tennessee's Clubhouse Year Round Pool Estate

No image available

$297,572
$1,181
68%
534$400βœ…βŒβœ…Y / Y⭐️ 4.8 (5)
Avalon Nashville Estate_Downtown_Lipscomb_12 South

No image available

$73,968
$271
69%
532$275βŒβŒβœ…Y / Y⭐️ 4.8 (44)

Return Metrics

-3.66% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$12,487-$24,975-$37,463-$49,950-$62,438-$124,877-$374,632
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,139,920$1,139,920$1,139,920$1,139,920$1,139,920$1,139,920$1,139,920
Down Payment$284,980$284,980$284,980$284,980$284,980$284,980$284,980
Property Appreciation$42,747$86,776$132,126$178,837$226,949$490,046$2,033,706
Total Return$1,455,159$1,486,700$1,519,563$1,553,786$1,589,410$1,790,068$3,083,973

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.66%

Cap Rate

5.86%

Return on Investment

12.97%

property-location

7016 Starnes Creek Blvd Franklin, TN, 37064

5 bed β€’ 5 bath β€’ 15 guests

Est. $6,834/mo

Agent

This property is for sale!

Contact Agent

0

Airbnb Investor Score

-$12,487

Annual Profit

5.9%

Cap Rate

-3.7%

Cash on Cash

$111,852

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $464/night at 66% occupancy ($111,852.32). Airbtics projects $592/night at 61% occupancy ($131,896).

Top 54% of comparables

Top 54% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$130,782

Avg annual revenue

61%

Avg occupancy rate

$592

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$45k

$130k

$210k

$300k

Sign up to see the data on 15 all comparables

-$12,488

Profit

Revenue

$111,852

Operating Expenses

$28,221

Operating Income

$83,632

Mortgage & Taxes

$96,119

Profit (Cash Flow)

-$12,488

$340,977

Cash Investment

Down Payment

$284,980

Renos & Furnishing

$13,250

Closing Costs

$42,747

Total

$340,977

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.66%

Cap Rate

5.86%

Profit (Cummulative)

-$12,488

$1,139,920

$13,250

$42,747

$0

Total Gain

$44,258

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

$67,627

Deductible property tax

$14,107

Your total deduction

$319,209

Your adjusted annual income

$150,000 - $319,209 = -$169,209


Taxes on -$169,209 (30%)

-$50,763

Your old tax bill

$45,000

Your new tax bill

-$50,763


Estimated tax savings

$95,763

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:

LAND

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: LAND
  • 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: -