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}

Percentiles	25%	50%	75%	90%
Revenue	$38,147	$64,049	$98,406	$150,965
Occupancy	47%	57%	67%	75%
Nightly Rate	$207	$290	$382	$530

Seasonality (Profit by Month)

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%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (117)
Peaceful creekside home 25 minutes from Nashville	$25,909	$189	36%	3	2	1	$100	❌	❌	❌	N / N	⭐️ 5 (44)
Lakeside Cabin Minutes From Downtown Nashville	$67,153	$302	59%	3	2	3	$86	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Riverfront Cottage-Downtown Nashville 25 Mins Away	$51,386	$272	50%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
Summer Discount! Elegant Farmhouse 15 Min to Nash	$52,612	$200	67%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (172)
The Yellow Door	$47,537	$228	53%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (64)
Hip Group Digs: Ensuite bedrooms, Free Parking!	$77,917	$290	69%	3	4	31	$180	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Hip Nashville Group Stay: Ensuite, Parking, Fun!	$71,539	$290	64%	3	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (84)
Nashville Ensuite Haven: Perfect for Large Groups!	$78,088	$290	70%	3	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Dolly Day Dream - Designer Home - Mins to Broadway	$37,914	$216	44%	3	3	1	$240	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
The National	$33,843	$142	55%	3	3	1	$239	❌	❌	❌	Y / Y	⭐️ 4.7 (102)
Amazing 3 Bed, 2 Bath in the Nations Neighborhood!	$43,239	$233	46%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (28)
$99 April Wkdys Trendy 1930 Tudor Home near Dwntn	$39,240	$144	63%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (61)
10 Mins To Broadway - Alluring Gated Townhome	$148,115	$641	61%	3	3	2	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (90)
10 Mins To Broadway - Stylish Gated Townhome	$144,595	$641	60%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.6 (79)
Secluded House \| Luxe Hot Tub \| 25 Min Nash Escape	$132,272	$512	68%	3	3	2	$177	❌	✅	✅	Y / Y	⭐️ 5 (132)
Central Nash Lux Farmhouse Style, 3bed/3bath	$61,860	$300	54%	3	3	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (28)
Modern Townhouse: 3-Bed Haven, Vibrant Pink Door!	$61,106	$387	40%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
Gorgeous 3-Bed Haven:10-Min Ride to Broadway!	$74,093	$383	50%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (70)
HotTub,2MilesToBway,3kbeds,5futons,Safe	$64,914	$191	81%	3	3	1	$205	❌	✅	✅	Y / Y	⭐️ 4.9 (124)
⭐️Rooftop Stunner⭐️ / Near Downtown	$53,640	$386	36%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Downtown Modern, Rooftop Patio, Vanderbilt, 8 Beds	$65,661	$215	77%	3	4	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (223)
Huge Rooftop Deck/3 Miles to Downtown - New Build!	$36,979	$186	50%	3	4	2	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (218)
Mins to Downtown Vanderbilt St Thomas Free Parking	$42,387	$210	52%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 5 (137)
Stunning Home near Vanderbilt-4mi to Honky Tonks	$112,595	$818	36%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (59)
Renovated Red Door Ranch + Fenced Backyard!	$65,208	$229	74%	3	2	1	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
FLOWER BnB; Walking Distance to Shops! 9 min→DT!	$85,215	$386	56%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Farmhouse \| The Nations \| King Bed & Backyard Deck	$175,675	$696	68%	3	4	2	$133	❌	❌	✅	Y / Y	⭐️ 5 (81)
Downtown Delight: Stylish Townhouse Sleeps 8	$70,870	$382	47%	3	3	3	$220	❌	❌	❌	Y / Y	⭐️ 4.9 (92)
Hilltop Hideaway w/ Hot Tub Close to Nashville	$40,692	$192	54%	3	3	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (78)
LUXURIOUS MORDEN LOFT🏅Huge Rooftop & Skyline Views	$55,271	$353	41%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (67)
Contemporary Luxury Nashville Townhouse	$89,511	$518	46%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (1)
Nash With A View-Roof Top Deck With Skyline View!	$39,821	$320	34%	3	4	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (54)
Hows Manor - Historical Luxury Farmhouse - 1840	$77,212	$348	59%	3	5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (58)
Sylvan Park Boutique Bungalow 5 mins to Vanderbilt	$51,427	$171	78%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (368)
NEW, Hip Nashville House-CLOSE TO DOWNTOWN!!!!!	$57,394	$218	67%	3	3	2	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (159)
Back Home Brio \| Wi-Fi \| Parking \| Private Balcony	$23,365	$133	48%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (71)
King Beds Haven \| West End	$80,067	$312	67%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Cozy House in the Woods - 25 min from downtown	$60,308	$248	62%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (86)
Entire Home with Hot tub 15 mins from downtown	$111,728	$375	80%	3	2	3	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

19.32%

Cap Rate

12.06%

Return on Investment

33.81%

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

3 bed • 1 bath • 9 guests

Purchase Price

Est. $880/mo

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.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

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

$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

Revenue Appreciation

Cash on Cash Return

19.32%

Cap Rate

12.06%

Return on Investment

33.81%

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:

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

Date	Sale Price	% Financed	Buyer
06/20/18	$0	0%	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