BNBCalc Short Term Rental Rental Arbitrage Analysis 309 Church Street, Nashville, TN, USA

2 bed • 1.5 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$116,728

Profit (Cash Flow)

$51,754

Cash on Cash Return

663.5%

Annual Revenue

$116,728

AirDNA projects $477/night at 67% occupancy ($116,728).

BNB Calc projects a 67% occupancy rate, $477 rate per night.

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

Return Metrics

663.5% 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)	$51,753	$103,507	$155,260	$207,014	$258,768	$517,536	$1,552,609
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	$51,753	$103,507	$155,260	$207,014	$258,768	$517,536	$1,552,609

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

663.5%

Payback Period Days

Return on Investment

663.5%

309 Church St Nashville, Tennessee, 37201

2 bed • 1.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$116,728

Annual Revenue

Projected nightly rate is $477/night at 67% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$51,754

Profit

Revenue

$116,728

Operating Expenses

$26,575

Operating Income

$90,154

Net Effective Rent

$38,400

Profit (Cash Flow)

$51,754

$7,800

Cash Investment

Renos & Furnishing

$4,500

Setup Costs

$3,300

Total

$7,800

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

663.5%

Payback Period Days