BNBCalc Short Term Rental Rental Arbitrage Analysis 35 Stoots Rd, Brownsville, TN, 38012

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$60,539

Profit (Cash Flow)

$28,669

Cash on Cash Return

451.5%

Annual Revenue

$60,539

AirDNA projects $122/night at 67% occupancy ($29,855). Airbtics projects $161/night at 66% occupancy ($38,810). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 85% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,262	$36,508	$61,489	$73,527
Occupancy	58%	74%	85%	91%
Nightly Rate	$113	$133	$195	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique Loft Cabin: Fire Pit & Fishing Access!	$66,126	$204	87%	2	1	2	$88	❌	❌	✅	N / Y	⭐️ 4.5 (30)
The Holly House at Green Frog Farm	$26,001	$192	37%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
The Barn Swallow Nest	$49,703	$144	92%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
The Little Red Riding Hood	$32,101	$133	65%	2	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Cottage in Denmark	$36,987	$126	78%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (31)
Guest Home-Historical District-Near Wedding Venues	$26,754	$220	33%	2	1	2	$75	❌	❌	✅	Y / N	⭐️ 0 (0)
Hennings Homes-Sleeps 7	$31,882	$111	74%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Serendipity’s Cottage on the Hill	$19,174	$403	13%	2	1.5	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)
Condo 21 mins from Blue Oval	$46,687	$134	93%	2	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (7)
Farmhouse with views of rolling hills & cattle	$21,867	$77	75%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Glamping with breathtaking sunsets near Memphis.	$20,050	$83	66%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 4.8 (9)
Hennings Country Casa	$35,466	$114	85%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

451.48% 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)	$28,669	$57,338	$86,007	$114,676	$143,345	$286,690	$860,072
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	$28,669	$57,338	$86,007	$114,676	$143,345	$286,690	$860,072

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

451.48%

Payback Period Days

Return on Investment

451.48%

35 Stoots Rd Brownsville, Tennessee, 38012

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$60,539

Annual Revenue

BNBCalc predicts this property will get $161 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

12 Airbnb Comparables

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

$34,399

Avg annual revenue

66%

Avg occupancy rate

$161

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

$35k

$50k

$65k

$28,669

Profit

Revenue

$60,539

Operating Expenses

$19,870

Operating Income

$40,669

Net Effective Rent

$12,000

Profit (Cash Flow)

$28,669

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

451.48%

Payback Period Days