BNBCalc.com Rental Arbitrage Analysis Report of 5853 Monroe Crossing, Antioch, TN 37013, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Return Metrics

-145.47% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-145.47%

Payback Period Days

0

Return on Investment

-145.47%

Annual Revenue

$26,999

AirDNA projects $132/night at 56% occupancy ($26,998).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,292

Annual Expenses

$15,510

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$785

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$225

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

Property Manager Fee

$0

property-location

5853 Monroe Crossing Nashville, Tennessee, 37013-3159

2 bed • 2 bath • 4 guests • $2,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$26,999

Profit (Cash Flow)

-$12,511

No payback period

Cash on Cash Return

-145.5%

Annual Revenue

$26,999

AirDNA projects $132/night at 56% occupancy ($26,998).

Occupancy Rate

Avg Daily Rate

Return Metrics

-145.47% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-145.47%

Payback Period Days

0