BNBCalc.com Rental Arbitrage Analysis Report of 301 Demonbreun Street, Nashville, TN, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

276% 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

276%

Payback Period Days

132

Return on Investment

276%

Annual Revenue

$67,738

AirDNA projects $281/night at 66% occupancy ($67,738).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,734

Annual Expenses

$20,806

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,124

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$564

Management & Platform Fees

$169

Platform Fee (i.e. Airbnb)

$169

Property Manager Fee

$0

property-location

301 Demonbreun Street Nashville, Tennessee, 37201-2232

1 bed • 1 bath • 4 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$67,738

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

276%

Payback Period Days

132