BNBCalc Short Term Rental Rental Arbitrage Analysis 3536 Nebraska Ave, Nashville, TN 37209, USA

2 bed • 1.5 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$58,907

Profit (Cash Flow)

$17,559

Cash on Cash Return

212.2%

Annual Revenue

$58,907

AirDNA projects $256/night at 63% occupancy ($58,906).

BNB Calc projects a 63% occupancy rate, $256 rate per night.

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

Return Metrics

212.19% 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)	$17,559	$35,118	$52,678	$70,237	$87,797	$175,594	$526,783
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	$17,559	$35,118	$52,678	$70,237	$87,797	$175,594	$526,783

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

212.19%

Payback Period Days

172

Return on Investment

212.19%

3536 Nebraska Ave Nashville, Tennessee, 37209-4932

2 bed • 1.5 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$58,907

Annual Revenue

Projected nightly rate is $256/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,559

Profit

Revenue

$58,907

Operating Expenses

$19,747

Operating Income

$39,159

Net Effective Rent

$21,600

Profit (Cash Flow)

$17,559

$8,275

Cash Investment

Renos & Furnishing

$6,375

Setup Costs

$1,900

Total

$8,275

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

212.19%

Payback Period Days

172