BNBCalc Short Term Rental Rental Arbitrage Analysis 59 Cannon St, Nashville, TN 37210, USA

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$75,423

Profit (Cash Flow)

$6,216

Cash on Cash Return

51.6%

Annual Revenue

$75,423

AirDNA projects $413/night at 50% occupancy ($75,422).

BNB Calc projects a 50% occupancy rate, $413 rate per night.

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

Return Metrics

51.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,215	$12,431	$18,646	$24,862	$31,077	$62,155	$186,465
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	$6,215	$12,431	$18,646	$24,862	$31,077	$62,155	$186,465

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.58%

Payback Period Days

708

Return on Investment

51.58%

59 Cannon St Nashville, Tennessee, 37210-2701

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$75,423

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,216

Profit

Revenue

$75,423

Operating Expenses

$30,807

Operating Income

$44,616

Net Effective Rent

$38,400

Profit (Cash Flow)

$6,216

$12,050

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$3,300

Total

$12,050

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

51.58%

Payback Period Days

708