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 Investment Analysis 5231 Little Marrowbone Rd

3 bed • 1 bath • 9 guests • $183,400

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$41,148

Profit (Cash Flow)

$9,748

Cap Rate

12.1%

Annual Revenue

$41,148

AirDNA projects $262/night at 43% occupancy ($41,148). Airbtics projects $317/night at 57% occupancy ($65,995). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 43% occupancy rate, $262 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,147$64,049$98,406$150,965
Occupancy47%57%67%75%
Nightly Rate$207$290$382$530

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 Sapphyre House | Quiet getaway | Amazing view
$46,081
$141
75%
322$195❌❌✅Y / Y⭐️ 5 (117)
Peaceful creekside home 25 minutes from Nashville
$25,909
$189
36%
321$100❌❌❌N / N⭐️ 5 (44)
Lakeside Cabin Minutes From Downtown Nashville
$67,153
$302
59%
323$86❌❌✅Y / Y⭐️ 4.9 (59)
Riverfront Cottage-Downtown Nashville 25 Mins Away
$51,386
$272
50%
321$75❌❌✅Y / Y⭐️ 4.9 (34)
Summer Discount! Elegant Farmhouse 15 Min to Nash
$52,612
$200
67%
332$175❌❌❌Y / Y⭐️ 5 (172)
The Yellow Door
$47,537
$228
53%
322$150❌❌✅Y / Y⭐️ 5 (64)
Hip Group Digs: Ensuite bedrooms, Free Parking!
$77,917
$290
69%
3431$180❌❌❌Y / Y⭐️ 4.9 (76)
Hip Nashville Group Stay: Ensuite, Parking, Fun!
$71,539
$290
64%
342$180❌❌❌Y / Y⭐️ 4.8 (84)
Nashville Ensuite Haven: Perfect for Large Groups!
$78,088
$290
70%
342$180❌❌❌Y / Y⭐️ 4.8 (115)
Dolly Day Dream - Designer Home - Mins to Broadway
$37,914
$216
44%
331$240❌❌✅Y / Y⭐️ 4.5 (14)
The National
$33,843
$142
55%
331$239❌❌❌Y / Y⭐️ 4.7 (102)
Amazing 3 Bed, 2 Bath in the Nations Neighborhood!
$43,239
$233
46%
323$200❌❌❌Y / Y⭐️ 4.9 (28)
$99 April Wkdys Trendy 1930 Tudor Home near Dwntn
$39,240
$144
63%
321$140❌❌❌Y / Y⭐️ 5 (61)
10 Mins To Broadway - Alluring Gated Townhome
$148,115
$641
61%
332$225❌❌✅Y / Y⭐️ 4.7 (90)
10 Mins To Broadway - Stylish Gated Townhome
$144,595
$641
60%
332$200❌❌✅Y / Y⭐️ 4.6 (79)
Secluded House | Luxe Hot Tub | 25 Min Nash Escape
$132,272
$512
68%
332$177❌✅✅Y / Y⭐️ 5 (132)
Central Nash Lux Farmhouse Style, 3bed/3bath
$61,860
$300
54%
332$149❌❌✅Y / Y⭐️ 5 (28)
Modern Townhouse: 3-Bed Haven, Vibrant Pink Door!
$61,106
$387
40%
332$220❌❌❌Y / Y⭐️ 4.8 (71)
Gorgeous 3-Bed Haven:10-Min Ride to Broadway!
$74,093
$383
50%
332$220❌❌❌Y / Y⭐️ 4.8 (70)
HotTub,2MilesToBway,3kbeds,5futons,Safe
$64,914
$191
81%
331$205❌✅✅Y / Y⭐️ 4.9 (124)
⭐️Rooftop Stunner⭐️ / Near Downtown
$53,640
$386
36%
342$250❌❌❌Y / Y⭐️ 4.9 (42)
Downtown Modern, Rooftop Patio, Vanderbilt, 8 Beds
$65,661
$215
77%
342$250❌❌✅Y / Y⭐️ 5 (223)
Huge Rooftop Deck/3 Miles to Downtown - New Build!
$36,979
$186
50%
342$225❌❌✅Y / Y⭐️ 4.9 (218)
Mins to Downtown Vanderbilt St Thomas Free Parking
$42,387
$210
52%
321$160❌❌❌Y / Y⭐️ 5 (137)
Stunning Home near Vanderbilt-4mi to Honky Tonks
$112,595
$818
36%
332$250❌❌❌Y / Y⭐️ 5 (59)
Renovated Red Door Ranch + Fenced Backyard!
$65,208
$229
74%
321$225❌❌✅Y / Y⭐️ 4.8 (47)
FLOWER BnB; Walking Distance to Shops! 9 min→DT!
$85,215
$386
56%
321$250❌❌❌Y / Y⭐️ 4.9 (82)
Farmhouse | The Nations | King Bed & Backyard Deck
$175,675
$696
68%
342$133❌❌✅Y / Y⭐️ 5 (81)
*Downtown Delight: Stylish Townhouse* Sleeps 8
$70,870
$382
47%
333$220❌❌❌Y / Y⭐️ 4.9 (92)
Hilltop Hideaway w/ Hot Tub Close to Nashville
$40,692
$192
54%
332$150❌✅❌Y / Y⭐️ 5 (78)
LUXURIOUS MORDEN LOFT🏅Huge Rooftop & Skyline Views
$55,271
$353
41%
342$250❌❌❌Y / Y⭐️ 5 (67)
Contemporary Luxury Nashville Townhouse
$89,511
$518
46%
342$250❌❌❌Y / Y⭐️ 5 (1)
Nash With A View-Roof Top Deck With Skyline View!
$39,821
$320
34%
342$0❌❌✅Y / Y⭐️ 4.9 (54)
Hows Manor - Historical Luxury Farmhouse - 1840
$77,212
$348
59%
353$225❌❌✅Y / Y⭐️ 5 (58)
Sylvan Park Boutique Bungalow 5 mins to Vanderbilt
$51,427
$171
78%
321$80❌❌❌Y / Y⭐️ 4.9 (368)
NEW, Hip Nashville House-CLOSE TO DOWNTOWN!!!!!
$57,394
$218
67%
332$275❌❌❌Y / Y⭐️ 4.8 (159)
Back Home Brio | Wi-Fi | Parking | Private Balcony
$23,365
$133
48%
321$0❌❌❌Y / Y⭐️ 4.8 (71)
King Beds Haven | West End
$80,067
$312
67%
334$250❌❌❌Y / Y⭐️ 4.9 (29)
Cozy House in the Woods - 25 min from downtown
$60,308
$248
62%
321$150❌❌✅Y / Y⭐️ 5 (86)
Entire Home with Hot tub 15 mins from downtown
$111,728
$375
80%
323$170❌✅✅Y / Y⭐️ 4.8 (66)

Return Metrics

19.32% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$9,747$19,495$29,242$38,990$48,737$97,475$292,425
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,801$3,714$5,745$7,901$10,190$23,936$146,720
Down Payment$36,680$36,680$36,680$36,680$36,680$36,680$36,680
Property Appreciation$5,502$11,169$17,006$23,018$29,210$63,074$261,759
Total Return$53,731$71,058$88,674$106,589$124,819$221,165$737,585

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.32%

Cap Rate

12.06%

Return on Investment

33.81%

property-location

5231 Little Marrowbone Rd Ashland City, Tennessee, 37015-9451

3 bed • 1 bath • 9 guests

Est. $880/mo

Agent

This property is for sale!

Contact

test at Test

$41,148

Annual Revenue

BNBCalc predicts this property will get $317 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Top 83% of comparables

Top 53% 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.

$68,860

Avg annual revenue

57%

Avg occupancy rate

$317

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$75k

$125k

$175k

Sign up to see the data on 40 all comparables

$9,748

Profit

Revenue

$41,148

Operating Expenses

$19,029

Operating Income

$22,119

Mortgage & Taxes

$12,372

Profit (Cash Flow)

$9,748

$50,432

Cash Investment

Down Payment

$36,680

Renos & Furnishing

$8,250

Closing Costs

$5,502

Total

$50,432

DSCR Ratio

Strong

1.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.32%

Cap Rate

12.06%

Profit (Cummulative)

$9,748

$1,802

$8,250

$5,502

$0

Total Gain

$17,051

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$8,704

Deductible property tax

$1,816

Your total deduction

$3,840

Your adjusted annual income

$150,000 - $3,840 = $146,160


Taxes on $146,160 (30%)

$43,848

Your old tax bill

$45,000

Your new tax bill

$43,848


Estimated tax savings

$1,152

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

122,839 sqft

Year built:

1962

Size:

1,824 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 122,839 sqft
  • Building area: 1,824 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: AR2A
  • Land Use: Residential
  • Parcel Number: 045-00-0-020-00
  • Flood Zone: Yes, Zone FLOODWAY

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $36,725
  • County Est. Land Value: $73,600
  • Assessed Land Value: $18,400
  • County Est. Structure Value: $73,300
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
06/20/18$00%Josephine M Conley

Ownership

  • Name: Josephine M Conley
  • Owner Occupied: Yes
  • Owner Mailing Address: 5231 Little Marrowbone Rd, Ashland City, Tn 37015
  • Years Owned: 0
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No