BNBCalc Short Term Rental Rental Arbitrage Analysis 1914 15th Ave N A, Nashville, TN, 37208

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Report by:

tcwinch@gmail.com

Annual Revenue

$61,171

Profit (Cash Flow)

$8,819

Cash on Cash Return

99.6%

Annual Revenue

$61,171

AirDNA projects $316/night at 53% occupancy ($61,171). Airbtics projects $201/night at 56% occupancy ($41,111). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 53% occupancy rate, $316 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,196	$36,877	$72,208	$90,562
Occupancy	44%	54%	67%	78%
Nightly Rate	$139	$179	$285	$307

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Little Blue Haus - Two Miles to Broadway	$45,396	$284	43%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (86)
Cozy Cottage Near Downtown	$24,970	$160	42%	3	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.8 (253)
Spacious home, heart of Nashville w/ big yard	$56,270	$299	49%	3	2	30	$165	❌	❌	✅	Y / Y	⭐️ 5 (102)
New Spacious Home 2 Miles From Downtown	$33,349	$134	64%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Charming BungalowClose to DWTNFree Parking!	$61,078	$198	82%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (144)
Retreat to a Charming Tudor -4 miles from Broadway	$36,614	$164	59%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (197)
Celebrate in Style! Game Room & Pool Table!	$24,528	$121	52%	3	4	1	$299	❌	❌	✅	Y / Y	⭐️ 5 (4)
Luxury Home w/ Game Room \| 10 Min to Broadway!	$36,662	$122	72%	3	4	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (97)
Cheerful 3-bedroom Farmhouse, 3 miles to down town	$44,117	$289	41%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (109)
STAR Retreat Townhome - 7 Beds 3 miles to Downtown	$21,022	$119	40%	3	4	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (59)
Pecan Dreams	$26,315	$84	80%	3	4	1	$245	❌	❌	❌	Y / Y	⭐️ 4.9 (97)
★ Brand New! 7 mins→Broadway! Clean & Modern! ★	$40,333	$290	38%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Nashville Luxe-Stay * Near Broadway * Group Dream	$33,376	$178	50%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Wildflower: All with En-Suite Bath, TV & Blackout	$28,612	$146	52%	3	4	2	$275	❌	❌	❌	Y / Y	⭐️ 4.9 (101)
The True House \| 2 miles to Downtown \|Rooftop Deck	$41,709	$156	72%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (204)
Diamond Retreat Townhome 7 Beds 3 mi to Downtown	$27,687	$141	49%	3	4	1	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (75)
Bach Pad \| Pool Table \| Dance Pole	$18,225	$94	46%	3	4	1	$299	❌	❌	✅	Y / Y	⭐️ 4 (3)
SweetTea & Sunshine *3 miles to Downtown	$36,373	$183	53%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (36)
Downtown Historic Spacious Home w Sauna &Waterfall	$64,822	$264	66%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
8 mins to Broadway The Nashville Oasis*	$24,259	$153	39%	3	4	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (51)
A Downtown Great GetAway!	$57,627	$336	46%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (193)
Celebrate in Style! Pool Table, Dance Pole!	$29,404	$121	63%	3	4	1	$299	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
The Johnny & June - Mid-Century Gem in Music City!	$47,117	$339	37%	3	4	1	$240	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Red Swing	$30,913	$103	71%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.7 (65)
6 Mins to Broadway The Nashville Gem 9 beds	$38,966	$173	59%	3	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (49)
Centrally Located Cozy Pet Friendly Cottage	$35,677	$166	56%	3	2	1	$235	❌	❌	✅	Y / Y	⭐️ 5 (4)
Entire 3bd House \| Cozy & Clean \| Near Downtown	$62,044	$180	87%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Entire home 3 miles from downtown (Urban Retreat!)	$68,400	$304	59%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (107)
Beautiful modern home for your group or family.	$36,741	$248	40%	3	4	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (105)
Music City Getaway - 3 Suites/Close 2DWNTN	$57,672	$338	46%	3	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (48)
Nashville Charmer	$23,646	$98	60%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
★ Music City ROCKSTAR Cottage Close to Downtown ★	$32,753	$207	43%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (62)
HGTV’s ‘Crooked Craftsman’- An Urban Retreat!	$65,422	$387	45%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (333)
Celebrate ★Best Skyline Views★ In Downtown +8bds	$50,636	$191	71%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (159)
Bachelor-ette Near Broadway Skyline Views +8bds	$57,793	$206	74%	3	4	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (85)
Chic Urban Townhouse with City View Roof Terrace	$52,558	$177	78%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (41)
Stylish Downtown Nash./13 beds/2nd Home Opt	$59,764	$293	55%	3	4	2	$325	❌	❌	✅	Y / Y	⭐️ 4.8 (114)
The Retreat: Location, Space and Convenience	$23,325	$87	65%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.7 (255)
10th Ave Lush Brownstone with Skyline Views & Rooftop Patio	$94,618	$298	86%	3	4	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (293)

Return Metrics

99.64% 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)	$8,818	$17,637	$26,456	$35,275	$44,094	$88,188	$264,564
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	$8,818	$17,637	$26,456	$35,275	$44,094	$88,188	$264,564

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

99.64%

Payback Period Days

366

Return on Investment

99.64%

1914 15th Ave N Nashville, Tennessee, 37208

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact

$4,441

Zestimate

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$61,171

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $316/night at 53% occupancy.Projected nightly rate is $201/night at 56% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

40 Airbnb Comparables

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

$41,957

Avg annual revenue

56%

Avg occupancy rate

$201

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

$15k

$45k

$70k

$95k

$8,819

Profit

Revenue

$61,171

Operating Expenses

$19,952

Operating Income

$41,219

Net Effective Rent

$32,400

Profit (Cash Flow)

$8,819

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

99.64%

Payback Period Days

366