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 5400 Burges Avenue, Nashville, Tennessee 37209, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$40,973

Profit (Cash Flow)

$4,039

Cash on Cash Return

66.9%

Annual Revenue

$40,973

AirDNA projects $158/night at 71% occupancy ($40,973).

BNB Calc projects a 71% occupancy rate, $158 rate per night.

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


Return Metrics

66.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,038$8,077$12,115$16,154$20,192$40,385$121,157
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$4,038$8,077$12,115$16,154$20,192$40,385$121,157

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

66.93%

Payback Period Days

545

Return on Investment

66.93%

property-location

5400 Burgess Ave Nashville, Tennessee, 37209

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide


Laws


Market Data

$40,973

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$4,039

Profit

Revenue

$40,973

Operating Expenses

$16,726

Operating Income

$24,247

Net Effective Rent

$20,208

Profit (Cash Flow)

$4,039

$6,034

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,784

Total

$6,034

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

66.93%

Payback Period Days

545

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

8,276 sqft

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: Townhouse
  • Stories: -
  • Lot size: 8,276 sqft
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 091-07-1H-900-00
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: -
  • County Est. Land Value: $148,000
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Ownership

  • Name: O I C 5400 Tennessee A Townhomes
  • Owner Occupied: No
  • Owner Mailing Address: 615 Natchez Bend Rd, Nashville, Tn 37221
  • Years Owned: 65
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • High School: Hillwood Comp High School with 3/10 star rating