7016 Starnes Creek Blvd Franklin, TN, 37064
5 bed β’ 5 bath β’ 15 guests
Est. $6,834/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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: -