BNBCalc Short Term Rental Investment Analysis 7107 Timberlane Dr, Fairview, TN, 37062

3 bed • 2 bath • 9 guests • $401,300

BNB

Calc

Annual Revenue

$76,701

Profit (Cash Flow)

$20,205

Cap Rate

13.2%

Annual Revenue

$76,701

AirDNA projects $205/night at 66% occupancy ($49,417). Airbtics projects $262/night at 65% occupancy ($62,201). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $350 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,719	$66,119	$88,136	$109,496
Occupancy	58%	67%	75%	79%
Nightly Rate	$195	$262	$312	$369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Bedroom Apt w/ Saltwater Pool on Country Estate	$72,706	$322	60%	3	1	1	$140	✅	❌	✅	Y / Y	⭐️ 5 (107)
Serenity at the Ranch House at GratiDude Ranch	$79,495	$362	60%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (37)
Charming Country Get-away!	$66,512	$309	58%	3	3	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (30)
Leiper's Fork Home on 12 Acres with Fire Pit!	$121,805	$416	80%	3	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (89)
Lindisfarne Glen - Breathtaking 3BD Rustic Retreat	$66,890	$236	74%	3	2.5	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (81)
Pickers Cottage - Historic Leiper's Fork Retreat	$50,800	$365	36%	3	2.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (5)
Secluded Cabin ~ 30 min to Nashville or Franklin	$66,672	$278	63%	3	2	3	$255	❌	❌	✅	Y / Y	⭐️ 5 (16)
Ambernest At Leipers Fork — Nashville Cabin Oasis	$94,199	$406	60%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (38)
Chic Leiper's Fork Retreat on 15 Acres With a Pond	$59,254	$247	63%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (87)
Private Beach on Harpeth River	$55,767	$282	53%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (36)
Chic & Cozy Home w/ Game Room & Firepit!	$59,667	$214	73%	3	3	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (32)
Charming log cabin 20 min from downtown Nashville!	$48,347	$159	82%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (118)
Southall Farm Stay, Barndominium Style	$55,299	$281	52%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (84)
Leipers Fork Cottage	$55,994	$196	76%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (72)
Logcastle c.1855 Historic Luxury Cabin in Franklin	$65,388	$304	57%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (66)
Lyles Peaceful Creekside Home: Hot Tub & Fire Pit	$92,404	$303	81%	3	2.5	3	$181	❌	✅	✅	Y / Y	⭐️ 5 (26)
Cheerful 3 Bedroom Cabin in the Trees with 2 KINGS	$70,772	$265	72%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (45)
Copperstill Retreat	$43,426	$148	79%	3	2	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (43)
Leapin' Frog in "Leipers Fork Village".	$38,871	$165	62%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (217)
Kingston Retreat,City/Country, Min from everything	$60,591	$323	48%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (158)
Hows Manor - Historical Luxury Farmhouse - 1840	$48,735	$338	38%	3	4.5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (66)
Leiper’s Retreat – Secluded 3 BDR Craftsman Home	$77,754	$271	77%	3	2.5	1	$249	❌	❌	❌	Y / Y	⭐️ 5 (14)
3bd/2ba Farmhouse on River in Kingston Springs	$80,225	$475	43%	3	2	3	$149	❌	❌	✅	Y / Y	⭐️ 5 (29)
3 Bd Wooded Cottage Retreat	$69,707	$266	70%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (153)
Poplar Hollow Barn	$44,331	$134	89%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (354)
Luxury Modern Cabin* 5 Acres* Pickle Ball*Hot Tub	$69,392	$284	64%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (25)
Red Door Ranch + Fenced Backyard!	$56,001	$202	73%	3	2	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (62)
Cozy 3 bdrm /2 bath, 5 min. from Downtown Franklin	$73,228	$258	75%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
Scarlett Scales Cottage in Downtown Franklin	$46,458	$204	59%	3	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (92)
BrookwoodWalk to FranklinOutdoorTheater*Sleeps 8	$57,179	$199	76%	3	2.5	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (66)
The Cottage on Roberts	$64,206	$238	72%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (114)
Family \| Full Kitch \| Clean \| 236 Mbps \| 1500ft²	$41,987	$142	75%	3	2.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (316)
Updated Modern Farmhouse Near Downtown Dickson!	$47,216	$161	78%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (105)
Prime Location Downtown Franklin Cozy Cottage	$66,049	$321	54%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (70)
Cedar Pond Farmhouse	$30,866	$123	65%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (192)
GameRoomSleeps 10Outdoor Space3BR + Bonus Room	$71,286	$259	73%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (102)
Vacation 'N the Station: Spacious, Cozy, 3 bed.	$50,733	$182	73%	3	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (208)
Honkytonk hideaway 7 miles downtown	$29,902	$103	74%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (407)
10 Mins To Broadway - Stylish Gated Townhome	$130,699	$559	63%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (92)

Return Metrics

98.37% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,205	$40,410	$60,615	$80,821	$101,026	$202,052	$606,157
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$401,300	$401,300	$401,300	$401,300	$401,300	$401,300	$401,300
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$12,039	$24,439	$37,211	$50,366	$63,916	$138,013	$572,760
Total Return	$433,544	$466,149	$499,127	$532,487	$566,242	$741,366	$1,580,218

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

98.37%

Cap Rate

13.21%

Return on Investment

180.98%

7107 Timberlane Dr Fairview, Tennessee, 37062

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,925/mo

Inquire about this property

Contact Agent

$401,300

Zestimate

332

Airbnb Investor Score

$20,205

Annual Profit

13.2%

Cap Rate

98.4%

Cash on Cash

$76,701

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $205/night at 66% occupancy.Projected nightly rate is $262/night at 65% occupancy.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 16% of comparables

Seasonality

40 Airbnb Comparables

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

$62,497

Avg annual revenue

65%

Avg occupancy rate

$262

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

$20k

$55k

$90k

$130k

$20,205

Profit

Revenue

$76,701

Operating Expenses

$23,651

Operating Income

$53,050

Mortgage & Taxes

$32,845

Profit (Cash Flow)

$20,205

$20,539

Cash Investment

Down Payment

Renos & Furnishing

$8,500

Closing Costs

$12,039

Total

$20,539

DSCR Ratio

Strong

1.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

98.37%

Cap Rate

13.21%

Return on Investment

180.98%

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

$23,808

Deductible property tax

$3,973

Your total deduction

$19,711

Your adjusted annual income

$150,000 - $19,711 = $130,289

Taxes on $130,289 (30%)

$39,087

Your old tax bill

$45,000

Your new tax bill

$39,087

Estimated tax savings

$5,913

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:

0.53 sqft

Year built:

1979

Size:

1,691 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.53 sqft

Building area: 1,691 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: -

Parking: Basement, Driveway, Gravel

Amenities: Electric Oven, Electric Range, Dishwasher, Microwave

Price per square foot: $237

Lot Info

Zoning: -

Land Use: -

Parcel Number: 094047H H 01000 00001047G

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $197,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $401,300

Schools

Elementary School: Fairview Elementary School with 7/10 star rating
Middle School: Fairview Middle School with 8/10 star rating
High School: Fairview High School with 7/10 star rating