BNBCalc.com Rental Arbitrage Analysis Report of 518 Waycross Drive, Nashville, TN, USA

2 bed • 1 bath • 10 guests • $0

BNB

Calc

Return Metrics

208.53% 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

208.53%

Payback Period Days

175

Return on Investment

208.53%

Annual Revenue

$62,281

AirDNA projects $294/night at 48% occupancy ($51,543).

User selected values for this report: 58% occupancy rate, $294 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,270

Annual Expenses

$15,234

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$729

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$519

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

Property Manager Fee

$0

property-location

518 Waycross Dr Nashville, Tennessee, 37211-2037

2 bed • 1 bath • 10 guests

Agent

Inquire about this property

Contact Agent

$62,281

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

208.53%

Payback Period Days

175