BNBCalc.com Rental Arbitrage Analysis Report of 600 Broadway, Nashville, TN 37203, USA

3 bed • 2.5 bath • 6 guests • $0

BNB

Calc

Return Metrics

324.01% 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

324.01%

Payback Period Days

112

Return on Investment

324.01%

Annual Revenue

$119,599

AirDNA projects $555/night at 59% occupancy ($119,599).

User selected values for this report: 59% occupancy rate, $555 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,896

Annual Expenses

$22,748

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,207

Rental Insurance

$10

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$997

Management & Platform Fees

$299

Platform Fee (i.e. Airbnb)

$299

Property Manager Fee

$0

property-location

600 Broadway Nashville, Tennessee, 37203

3 bed • 2.5 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$119,599

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

324.01%

Payback Period Days

112