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 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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

63.81%

Payback Period Days

572

Return on Investment

63.81%

property-location

905 20th Ave S Nashville, Tennessee, 37212

2 bed • 2 bath • 4 guests

Agent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide


Laws


Market Data

$54,407

Annual Revenue

Top 101% of comparables

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

0%

Cash on Cash Return

63.81%

Payback Period Days

572