BNBCalc Short Term Rental Rental Arbitrage Analysis 1008 W McKennie Ave, Nashville, TN 37206, USA

2 bed • 1 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$50,024

Profit (Cash Flow)

$3,321

Cash on Cash Return

38.0%

Annual Revenue

$50,024

AirDNA projects $214/night at 64% occupancy ($50,023).

BNB Calc projects a 64% occupancy rate, $214 rate per night.

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

Return Metrics

37.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,320	$6,641	$9,962	$13,282	$16,603	$33,207	$99,621
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$3,320	$6,641	$9,962	$13,282	$16,603	$33,207	$99,621

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.95%

Payback Period Days

962

Return on Investment

37.95%

1008 W McKennie Ave Nashville, Tennessee, 37206-3353

2 bed • 1 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$50,024

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,321

Profit

Revenue

$50,024

Operating Expenses

$17,903

Operating Income

$32,121

Net Effective Rent

$28,800

Profit (Cash Flow)

$3,321

$8,750

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$2,500

Total

$8,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

37.95%

Payback Period Days

962