BNBCalc Short Term Rental Rental Arbitrage Analysis 905 20th Ave S, Nashville, TN 37212, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$54,407

Profit (Cash Flow)

$5,814

Cash on Cash Return

63.8%

Annual Revenue

$54,407

AirDNA projects $266/night at 61% occupancy ($59,264).

BNB Calc projects a 56% occupancy rate, $266 rate per night.

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

Return Metrics

63.81% 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)	$5,813	$11,627	$17,441	$23,255	$29,069	$58,138	$174,416
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	$5,813	$11,627	$17,441	$23,255	$29,069	$58,138	$174,416

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.81%

Payback Period Days

572

Return on Investment

63.81%

905 20th Ave S Nashville, Tennessee, 37212

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$54,407

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$5,814

Profit

Revenue

$54,407

Operating Expenses

$18,473

Operating Income

$35,934

Net Effective Rent

$30,120

Profit (Cash Flow)

$5,814

$9,110

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$2,610

Total

$9,110

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.81%

Payback Period Days

572