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 869 Joseph Ave, Nashville, TN, 37207

4 bed β€’ 4 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$70,467

Profit (Cash Flow)

-$2,126

Cash on Cash Return

-19.2%

Annual Revenue

$70,467

AirDNA projects $515/night at 45% occupancy ($84,645). Airbtics projects $272/night at 51% occupancy ($50,666). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $327 rate per night.

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

Percentiles25%50%75%90%
Revenue$28,376$53,099$74,017$93,719
Occupancy44%54%59%65%
Nightly Rate$170$259$327$375

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Sage Estate - Only 6 Minutes from Downtown
$33,580
$118
68%
43.51$324❌❌❌Y / Y⭐️ 4.5 (142)
Gorgeous Home 2 mi from Broadway
$42,351
$183
61%
43.52$249❌❌❌Y / Y⭐️ 5 (7)
Perfect for 10 | Close to Broadway | 6 Beds
$70,942
$355
54%
442$195❌❌❌Y / Y⭐️ 4.9 (61)
East Nash~2.5 mil to Broadway~Private yard
$36,030
$163
57%
42.52$225βŒβŒβœ…Y / Y⭐️ 5 (197)
Licensed! 5min downtown, Spacious 4 bdrm 3.5bath
$41,024
$271
40%
43.52$225❌❌❌Y / Y⭐️ 5 (168)
City Views | 1.5mi Broadway | Gated Parking
$32,813
$164
53%
42.52$250❌❌❌Y / Y⭐️ 5 (414)
East Nashville Stunner <10mins to Broadway!
$84,187
$353
64%
433$250βŒβŒβœ…Y / Y⭐️ 5 (61)
Massive Rooftop Deck Views 5 min to Downtown
$38,968
$237
44%
43.52$200❌❌❌Y / Y⭐️ 5 (149)
SLEEPS 12+ *PRIME LOCATION* 7 BEDS * FRONT PORCH
$50,973
$304
44%
423$250❌❌❌Y / Y⭐️ 5 (71)
Luxurious Home w/roof top - 2 miles from Broadway!
$43,262
$167
68%
43.52$240❌❌❌Y / Y⭐️ 5 (68)
Unique & Cozy Nashville Tribute House - East Nash
$50,989
$340
40%
432$200❌❌❌Y / Y⭐️ 5 (52)
The Florence | Art Deco Vibes | 2mi to Downtown
$25,629
$146
47%
422$235βŒβŒβœ…Y / Y⭐️ 5 (57)
The Nashville Star - Charming East Nashville
$23,905
$93
55%
43.51$324❌❌❌Y / Y⭐️ 5 (38)
Sleek & Convenient East Nashville Home
$60,396
$260
60%
421$300❌❌❌Y / Y⭐️ 4.5 (12)
Nashville’s Ultimate Getaway! Hot Tub! 3mi to DT
$82,701
$538
42%
42.52$0βŒβœ…βŒY / Y⭐️ 5 (209)
Let the Good Times Roll
$23,185
$96
54%
44.51$324❌❌❌Y / Y⭐️ 4.5 (79)
Nashville Love
$26,952
$109
57%
441$324❌❌❌Y / Y⭐️ 4.7 (98)
Luxe Designer House 5 Min 2 DT with Rooftop+Garage
$71,963
$296
65%
442$220❌❌❌Y / Y⭐️ 5 (43)
*New Hot Tub* Spacious Home 2 Mi from Downtown
$65,256
$325
54%
44.52$340βŒβœ…βŒY / Y⭐️ 5 (67)
Rooftop lounge - 4 bed | Sleeps 10!
$25,218
$180
35%
433$270βŒβŒβœ…Y / Y⭐️ 5 (15)
New Mins to Downtown/4BR Home/2Car Garage/Sleeps12
$73,058
$336
59%
43.53$250❌❌❌Y / Y⭐️ 5 (99)
Brand New Mins to Downtown 4BR/2CarGarage/Sleeps12
$39,445
$202
52%
43.53$250❌❌❌Y / Y⭐️ 5 (114)
Rhythm and View - Broadway, Groups, Secure Garage
$25,731
$127
51%
43.52$225❌❌❌Y / Y⭐️ 5 (34)
Feb. Discount! Spacious Stay 2.5 Mi to Broadway
$54,275
$257
55%
44.52$315❌❌❌Y / Y⭐️ 5 (53)
Feb. Discount! 2 Mi to DT + King Beds & Garage
$55,106
$252
57%
44.52$315❌❌❌Y / Y⭐️ 5 (59)
Feb. Discount! Near Downtown Rooftop Games
$61,897
$292
57%
443$325❌❌❌Y / Y⭐️ 5 (45)
Downtown Nashville Skyline views w/ pool jacuzzi
$164,169
$862
51%
441$250βœ…βœ…βŒY / Y⭐️ 4.5 (72)
SpaciousMinstoDowntown/4BR4BA/2CarGarage/Sleeps12/
$46,089
$202
62%
43.53$250❌❌❌Y / Y⭐️ 5 (120)
Brand New Mins to Downtown/4BR 4BA/Garage/Sleep 12
$69,006
$289
65%
43.53$250❌❌❌Y / Y⭐️ 5 (88)
Rooftop Home w/ skyline views and hot tub!
$55,720
$269
52%
43.51$250βŒβœ…βŒY / Y⭐️ 4.5 (50)
F1) HUGE Downtown Home - $7 Uber Anywhere
$72,145
$286
66%
43.52$250❌❌❌Y / Y⭐️ 5 (62)
East Nashville Gem: Rooftop Views, Artful Retreat
$88,605
$480
47%
43.53$370❌❌❌Y / Y⭐️ 5 (11)
F3) HonkeyTonk Haven, 2 Miles 2 Nissan Stadium!
$38,621
$214
44%
43.52$250βŒβŒβœ…Y / Y⭐️ 5 (44)
Blackstone
$52,590
$364
39%
442$200βŒβœ…βŒY / Y⭐️ 5 (16)
Nashville Luxury Townhome | 5-Mins to Downtown
$47,257
$322
35%
43.51$275βŒβŒβœ…Y / Y⭐️ 5 (206)
*The Parkview * Private Urban Oasis*
$112,385
$562
54%
444$200βŒβŒβœ…Y / Y⭐️ 4.9 (13)
The Hendrix Penthouse - 5 mins from downtown
$41,205
$258
43%
44.52$275βœ…βŒβŒY / Y⭐️ 5 (55)
The Jailhouse Rock - Townhome with Skyline View
$32,596
$105
72%
44.51$324❌❌❌Y / Y⭐️ 5 (56)

Return Metrics

-19.15% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$2,126-$4,252-$6,378-$8,504-$10,630-$21,261-$63,783
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-$2,126-$4,252-$6,378-$8,504-$10,630-$21,261-$63,783

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-19.15%

Payback Period Days

0

Return on Investment

-19.15%

property-location

869 Joseph Ave Nashville, Tennessee, 37207

4 bed β€’ 4 bath β€’ 12 guests

Agent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide


Laws


Market Data

$70,467

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $515/night at 45% occupancy.Projected nightly rate is $272/night at 51% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$52,880

Avg annual revenue

51%

Avg occupancy rate

$272

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

-$2,126

Profit

Revenue

$70,467

Operating Expenses

$21,161

Operating Income

$49,306

Net Effective Rent

$51,432

Profit (Cash Flow)

-$2,126

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-19.15%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service