BNBCalc.com Rental Arbitrage Analysis Report of 501 Rep. John Lewis Way South, Nashville, TN, USA

0 bed • 1 bath • 6 guests • $3,400

BNB

Calc

Return Metrics

109.73% 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

109.73%

Payback Period Days

332

Return on Investment

111.44%

Annual Revenue

$69,426

AirDNA projects $247/night at 81% occupancy ($73,074).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,641

Annual Expenses

$19,697

Utilities

$250

Internet + TV

$100

Water/Sewer

$0

Garbage

$100

Electric

$0

Gas

$0

Other

$50

Maintenance

$1,218

Rental Insurance

$0

HOA

$0

Landscaping

$0

Ongoing Repairs

$150

Supplies

$200

Software

$0

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$868

Management & Platform Fees

$174

Platform Fee (i.e. Airbnb)

$174

Property Manager Fee

$0

property-location

501 Rep. John Lewis Way S Nashville, Tennessee, 37203-4466

0 bed • 1 bath • 6 guests • $3,600

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$69,426

Profit (Cash Flow)

$6,529

Payback in 332 days

Cash on Cash Return

109.7%

Annual Revenue

$69,426

AirDNA projects $247/night at 81% occupancy ($73,074).

Occupancy Rate

Avg Daily Rate

Return Metrics

109.73% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

109.73%

Payback Period Days

332