BNBCalc.com Rental Arbitrage Analysis Report of 112 Clifton Ct

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

435.2% 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

435.2%

Payback Period Days

83

Return on Investment

435.2%

Annual Revenue

$56,814

AirDNA projects $255/night at 61% occupancy ($56,813). Airbtics projects $193/night at 55% occupancy ($38,770). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$21,467$38,133$57,638$88,108
Occupancy48%56%64%71%
Nightly Rate$113$175$234$323

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Cumberland Emerald | Walk to Dining
$44,036
$158
71%
3381$270❌❌✅N / Y⭐️ 4.8 (17)Profile

B

Lake Pearl
$68,074
$355
51%
33123$200❌❌✅N / Y⭐️ 5 (34)Profile

C

Welcome to #BestStayEver Nashville/Old Hickory TN
$34,613
$98
85%
3381$165❌❌✅N / Y⭐️ 5 (148)Profile

D

Nashville Modern Ranch Home
$22,355
$92
61%
3382$165❌❌✅N / Y⭐️ 4.5 (50)Profile

E

Fire Pit, Great Neighborhood, 15 Min to Broadway!
$55,468
$237
59%
311030$195❌❌✅N / Y⭐️ 4.8 (60)Profile

Operating Expenses

Monthly Expenses

$1,615

Annual Expenses

$19,386

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,033

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$473

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

Property Manager Fee

$0

property-location

112 Clifton Ct Nashville, Tennessee, 37138

3 bed • 2 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$1,247

Zestimate

$56,814

Annual Revenue

BNBCalc predicts this property will get $193 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

435.2%

Payback Period Days

83