BNBCalc Short Term Rental Investment Analysis 7277 Charlotte Pike 311, Nashville, TN 37209

3 bed • 2 bath • 9 guests • $2,500

BNB

Calc

Annual Revenue

$50,842

Profit (Cash Flow)

$30,384

Cap Rate

1222.1%

Annual Revenue

$50,842

AirDNA projects $139/night at 77% occupancy ($39,092). Airbtics projects $232/night at 60% occupancy ($50,841). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 60% occupancy rate, $232 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,387	$44,935	$73,462	$124,939
Occupancy	47%	62%	70%	78%
Nightly Rate	$134	$188	$274	$423

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nashville elegance enjoy southern comfort in style	$103,798	$411	68%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (20)
Honkytonk hideaway 7 miles downtown	$27,993	$90	78%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (395)
10 Mins To Broadway - Alluring Gated Townhome	$27,207	$108	62%	3	3	2	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (96)
Hip Group Digs: Ensuite bedrooms, Free Parking!	$38,453	$136	70%	3	4	31	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
Hip Nashville Group Stay: Ensuite, Parking, Fun!	$38,077	$145	67%	3	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Nashville Ensuite Haven: Perfect for Large Groups!	$38,084	$145	67%	3	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
Nashville Bliss: Ensuite Rooms, Garage & More!	$35,296	$146	62%	3	4	31	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (105)
The Robertson - Fab Urban Country	$32,968	$127	68%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (635)
Vibey Stays for the babes! Short Ride to Broadway	$100,833	$551	50%	3	4	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (93)
Central Nash Lux Farmhouse Style, 3bed/3bath	$103,480	$544	51%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (35)
Delightful Nations Retreat	$35,754	$256	38%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (205)
West Nashville Nations Home close to downtown.	$44,345	$217	51%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (66)
Luxury Home FREEparking 6 mi to Broadway KING beds	$26,146	$126	53%	3	4	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (153)
Nations Dream Home - Walk 2 eat! 10 mins to Brdwy!	$95,080	$358	70%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (176)
The National	$27,942	$121	55%	3	3	1	$239	❌	❌	❌	Y / Y	⭐️ 4.7 (109)
Secluded House \| Luxe Hot Tub \| 25 Min Nash Escape	$61,709	$246	65%	3	3	2	$177	❌	✅	✅	Y / Y	⭐️ 5 (146)
Game Room & Rooftop near downtown!!!	$54,381	$318	45%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (57)
Cheerful 6 Beds 3 Bedroom House w Outdoor Space	$45,606	$173	68%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (101)
Quiet Oasis w Pool - 10 mins to Downtwn	$51,249	$174	78%	3	3	2	$225	✅	❌	❌	Y / Y	⭐️ 5 (226)
Hello Goodbye \| Ultimate Experience!	$44,745	$149	76%	3	3	1	$235	✅	❌	❌	Y / Y	⭐️ 5 (15)
Nashville Oasis: 10 Mins to Broadway!	$25,479	$127	42%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
10 Min 2 Broadway! Minimalist Escape in Music City	$32,981	$183	43%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Modern Townhouse: 3-Bed Haven, Vibrant Pink Door!	$23,154	$122	42%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (77)
Downtown Delight: Stylish Townhouse Sleeps 8	$25,615	$117	48%	3	3	3	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Hot tub & fire pit ~ A Music City Hideaway	$57,727	$206	73%	3	3	2	$224	❌	✅	✅	Y / Y	⭐️ 4.9 (57)
Parton Me BNB~Home w/ NEW Hot Tub & Karoake Loft	$41,998	$181	60%	3	3	1	$225	❌	✅	❌	Y / Y	⭐️ 4.9 (90)
Contemporary Luxury Nashville Townhouse	$76,292	$480	43%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)
Downtown Modern, Rooftop Patio, Vanderbilt, 8 Beds	$43,036	$155	71%	3	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (232)
NEW, Hip Nashville House-CLOSE TO DOWNTOWN!!!!!	$50,177	$226	59%	3	3	2	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (160)
⭐️Rooftop Stunner⭐️ / Near Downtown	$57,233	$437	35%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
House w/ rooftop patio & Gorgeous Nashville views!	$54,841	$390	38%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (56)
Calm and Happy West Nashville Townhouse	$45,024	$193	63%	3	4	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (158)
Trendy West Nash Home Close to DT - The Pink Goat	$54,058	$422	35%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Poplar Hollow Barn	$37,268	$124	81%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (346)
Rock 'n' Roll Home: 8 Beds, Game Room, Near DT	$56,582	$260	55%	3	4	1	$299	✅	❌	✅	Y / Y	⭐️ 5 (63)
LUXURIOUS MORDEN LOFT🏅Huge Rooftop & Skyline Views	$39,248	$243	43%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (71)
Perfect condo for 3 Couples \| Parking \| Privacy	$36,075	$129	70%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
The Pink Cowgirl- Ultimate Girls Trip w/ Game Room	$61,087	$194	85%	3	4	2	$240	❌	❌	❌	Y / Y	⭐️ 4.9 (93)
Pet-friendly, colorful bungalow in the Nations	$73,978	$202	99%	3	3	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (93)
Farmhouse \| The Nations \| King Bed & Backyard Deck	$94,338	$348	73%	3	4	2	$133	❌	❌	✅	Y / Y	⭐️ 5 (87)

Return Metrics

334.8% 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)	$30,383	$60,767	$91,151	$121,535	$151,919	$303,838	$911,516
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000	$2,000
Down Payment	$500	$500	$500	$500	$500	$500	$500
Property Appreciation	$75	$152	$231	$313	$398	$859	$3,568
Total Return	$32,958	$63,419	$93,883	$124,349	$154,817	$307,198	$917,584

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

334.8%

Cap Rate

1,222.1%

Return on Investment

335.9%

7277 Charlotte Pike 311 Nashville, TN, 37209

3 bed • 2 bath • 9 guests

Purchase Price

Est. $12/mo

This property is for sale!

Contact Agent

11799

Airbnb Investor Score

$30,383

Annual Profit

1222.1%

Cap Rate

334.8%

Cash on Cash

$50,842

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $139/night at 77% occupancy.Projected nightly rate is $232/night at 60% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$50,483

Avg annual revenue

60%

Avg occupancy rate

$232

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

$50k

$75k

$105k

$30,384

Profit

Revenue

$50,842

Operating Expenses

$20,289

Operating Income

$30,553

Mortgage & Taxes

$169

Profit (Cash Flow)

$30,384

$9,075

Cash Investment

Down Payment

$500

Renos & Furnishing

$8,500

Closing Costs

$75

Total

$9,075

DSCR Ratio

Strong

181.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

334.8%

Cap Rate

1,222.1%

Return on Investment

335.9%

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

$119

Deductible property tax

$25

Your total deduction

-$28,963

Your adjusted annual income

$150,000 - -$28,963 = $178,963

Taxes on $178,963 (30%)

$53,689

Your old tax bill

$45,000

Your new tax bill

$53,689

Estimated tax savings

-$8,689

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: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -