BNBCalc.com Rental Arbitrage Analysis Report of 2025 Jefferson St, Nashville, TN 37208, USA

2 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

225.33% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

225.33%

Payback Period Days

162

Return on Investment

225.33%

Annual Revenue

$48,570

AirDNA projects $218/night at 61% occupancy ($48,570).

User selected values for this report: 61% occupancy rate, $218 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,476

Annual Expenses

$17,714

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$965

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$405

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

$0

property-location

2025 Jefferson St Nashville, Tennessee, 37208-2954

2 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$48,570

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

225.33%

Payback Period Days

162