BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 501 Rep. John Lewis Way South, Nashville, TN

2 bed β€’ 2 bath β€’ 8 guests β€’ $0

BNB

Calc

Annual Revenue

$134,746

Profit (Cash Flow)

$51,229

Cash on Cash Return

776.2%

Annual Revenue

$134,746

AirDNA projects $263/night at 65% occupancy ($62,438). Airbtics projects $299/night at 72% occupancy ($78,629). Airbtics predicts this property will perform in the 72% revenue percentile

BNB Calc projects a 92% occupancy rate, $401 rate per night.

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

Percentiles25%50%75%90%
Revenue$33,985$45,341$74,035$109,352
Occupancy71%79%88%95%
Nightly Rate$124$149$221$301

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Steps from Broadway and a Pool - 2BD/2BA
$200,470
$545
100%
221$250βœ…βŒβŒY / Y⭐️ 4.8 (191)
New Penthouse 2B/2b steps to Broadway|POOL|GYM!
$58,508
$290
52%
222$195βœ…βŒβŒY / Y⭐️ 5 (87)
Walk to Honky Tonks & Broadway, Pool Included
$164,041
$490
90%
221$155βœ…βŒβŒY / Y⭐️ 4.8 (99)
Prime Location 0.4m to Broadway & City Hotspots
$57,768
$182
83%
221$155βœ…βŒβŒY / Y⭐️ 4.8 (81)
Two bedroom close to Broadway | great for groups.
$95,741
$308
83%
221$155βœ…βŒβŒY / Y⭐️ 4.9 (101)
Cowboy Honky Tonk ready! - 2 Blocks from Broadway
$62,139
$192
86%
221$155βœ…βŒβŒY / Y⭐️ 4.8 (97)
Nashville condo steps from Broadway + pool and gym
$64,164
$192
88%
221$155βœ…βŒβŒY / Y⭐️ 4.8 (84)
Heart of DT | Corner Condo | Gym | Pool | Vibes
$96,502
$302
85%
221$150βœ…βŒβŒY / Y⭐️ 5 (137)
Close to Broadway/Pool 2BD/2BA
$92,397
$255
99%
221$250βœ…βŒβŒY / Y⭐️ 4.9 (106)
2 Blks to Bdwy | Corner Condo | Gym | Pool | King
$99,331
$307
86%
221$150βœ…βŒβŒY / Y⭐️ 5 (68)
Nashville’s Dreaming of You! Walk Downtown & More!
$83,006
$343
66%
222$150βœ…βŒβŒY / Y⭐️ 5 (45)
Walk to Bdwy | Corner Condo | Gym | Pool | King
$100,762
$304
88%
221$150βœ…βŒβŒY / Y⭐️ 5 (60)
πŸ’‹Easy walk to Broadway-NASHVEGAS Upscale APT+pool
$67,438
$208
82%
221$250βœ…βŒβŒY / Y⭐️ 4.9 (229)
Penthouse❀️Nashville w/Pool & Steps 2 Broadway
$40,965
$170
57%
221$250βœ…βŒβŒY / Y⭐️ 4.8 (147)
Heated POOL~Walkable 2 all~Gorgeous 2bdrm~Patio
$49,630
$347
38%
221$195βœ…βŒβŒY / Y⭐️ 5 (88)
Step out to Broadway /Cozy Loft with Street Access
$52,455
$183
66%
221$250βœ…βŒβŒY / Y⭐️ 4.8 (167)
Nashville/HUGE corner APT/Steps to Broadway
$79,984
$391
51%
221$250βœ…βŒβŒY / Y⭐️ 4.8 (183)
Denim Dreams Off Broadway * In Downtown *
$46,081
$220
54%
222$200βœ…βŒβŒY / Y⭐️ 4.9 (116)
Pool - Courtyard - 5 min Walk to Broadway
$117,527
$330
97%
222$185βœ…βŒβŒY / Y⭐️ 5 (184)
Stunning Downtown Nashville City View Apartment
$64,860
$205
85%
221$155βœ…βŒβŒY / Y⭐️ 4.9 (264)
Pool | Walk to Broadway | Sleeps 6
$60,585
$406
39%
221$175βœ…βŒβŒY / Y⭐️ 5 (44)
The Miranda. Walk Broadway. Pool. Parking
$49,255
$240
53%
221$300βœ…βŒβŒY / Y⭐️ 4.8 (67)
*LARGE* Corner Apt w/Balcny 2K/2F/2T Off Broadway!
$78,930
$230
92%
223$185βœ…βŒβŒY / Y⭐️ 4.8 (140)
Modern Condo by BrDWAY|RoofTop Pool Discount Avail
$47,321
$187
68%
222$260βœ…βŒβŒY / Y⭐️ 4.8 (76)
Luxury Downtown Condo, Walk to Broadway
$117,545
$401
79%
222$100βœ…βŒβŒY / Y⭐️ 4.8 (204)
The Lainey. Walk Broadway. Pool. Parking.
$61,648
$284
57%
221$300βœ…βŒβŒY / Y⭐️ 5 (44)
Walk to Broadway! HUGE 2BR-Park-King-Downtown
$100,750
$485
55%
221$195❌❌❌Y / Y⭐️ 5 (65)
Nashville Like a Local, Walk to Broadway, Pool
$69,016
$376
48%
223$185βœ…βŒβŒY / Y⭐️ 5 (63)
Spacious Modern Loft, walk to Broadway & Gulch!
$85,030
$317
72%
221$249βœ…βŒβŒY / Y⭐️ 5 (74)
Sleek VIP Condo, walk to Broadway, Gulch & More!
$78,179
$376
55%
221$249βœ…βŒβŒY / Y⭐️ 4.9 (63)
Pool view! 9 to 5 Suite-2br-Walk to Broadway!
$40,329
$207
51%
221$130βœ…βŒβŒY / Y⭐️ 5 (69)
Walk Broadway*2 Bedrooms*Pool*Kit/W/D*Gym*Sleeps 6
$96,206
$349
73%
221$185βœ…βŒβŒY / Y⭐️ 5 (84)
SoBro Luxe: 2 BR Gem, Steps to Nashville's Best
$89,974
$370
66%
221$199βœ…βŒβŒY / Y⭐️ 4.9 (27)
Amazing Skyline Views-Downtown
$67,380
$324
56%
221$139βœ…βŒβŒY / Y⭐️ 5 (43)
Luxury Escape
$98,752
$461
58%
222$99βœ…βŒβŒY / Y⭐️ 5 (42)
Whiskey Bent & Broadway Bound | Heated POOL! BWAY!
$122,379
$366
89%
221$225βœ…βŒβŒY / Y⭐️ 5 (70)
Walk 2 Bway *KING beds*POOL&Gym (+Parking option)
$75,303
$189
99%
221$179βœ…βŒβŒY / Y⭐️ 5 (116)
Honky Tonk Hideaway - 3 blocks from Broadway!
$86,802
$256
88%
221$145βœ…βŒβŒY / Y⭐️ 5 (90)
December Profits to Suicide Prevention-Large 2BR!
$60,722
$187
82%
221$200βœ…βŒβŒY / Y⭐️ 5 (247)
Tiktok Famous Stay- Steps to Broadway
$65,162
$217
80%
222$180βœ…βŒβŒY / Y⭐️ 4.9 (167)

Return Metrics

776.19% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$51,228$102,457$153,686$204,915$256,144$512,288$1,536,865
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$51,228$102,457$153,686$204,915$256,144$512,288$1,536,865

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

776.19%

Payback Period Days

47

Return on Investment

776.19%

property-location

501 Rep. John Lewis Way S Nashville, Tennessee, 37203

2 bed β€’ 2 bath β€’ 8 guests

Agent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide


Laws


Market Data

$134,746

Annual Revenue

This property is projected to be in the top 72% revenue percentile compared to similar properties nearby.
Projected nightly rate is $263/night at 65% occupancy.Projected nightly rate is $299/night at 72% occupancy.

Top 11% of comparables

Top 13% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$81,125

Avg annual revenue

72%

Avg occupancy rate

$299

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$90k

$145k

$200k

Sign up to see the data on 40 all comparables

$51,229

Profit

Revenue

$134,746

Operating Expenses

$29,517

Operating Income

$105,229

Net Effective Rent

$54,000

Profit (Cash Flow)

$51,229

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

776.19%

Payback Period Days

47