BNBCalc Short Term Rental Rental Arbitrage Analysis 819 18th Avenue South, Nashville, TN, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$54,184

Profit (Cash Flow)

$11,740

Cash on Cash Return

184.9%

Annual Revenue

$54,184

AirDNA projects $215/night at 69% occupancy ($54,183).

BNB Calc projects a 69% occupancy rate, $215 rate per night.

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

Return Metrics

184.88% 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)	$11,740	$23,480	$35,220	$46,960	$58,700	$117,400	$352,201
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	$11,740	$23,480	$35,220	$46,960	$58,700	$117,400	$352,201

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

184.88%

Payback Period Days

197

Return on Investment

184.88%

819 18th Ave S Nashville, Tennessee, 37203-3218

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$54,184

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,740

Profit

Revenue

$54,184

Operating Expenses

$18,444

Operating Income

$35,740

Net Effective Rent

$24,000

Profit (Cash Flow)

$11,740

$6,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

184.88%

Payback Period Days

197