BNBCalc.com Investment Analysis Report of 5231 Little Marrowbone Rd

3 bed • 1 bath • 9 guests • $183,400

BNB

Calc

Return Metrics

19.35% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

19.35%

Cap Rate

12.06%

Return on Investment

33.83%

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

Revenue Percentile

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

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Sapphyre House | Quiet getaway | Amazing view
$46,081
$141
75%
3262$195❌❌✅N / Y⭐️ 5 (117)Profile

B

Peaceful creekside home 25 minutes from Nashville
$25,909
$189
36%
3271$100❌❌❌N / N⭐️ 5 (44)Profile

C

Lakeside Cabin Minutes From Downtown Nashville
$67,153
$302
59%
3283$86❌❌✅N / Y⭐️ 4.9 (59)Profile

D

Riverfront Cottage-Downtown Nashville 25 Mins Away
$51,386
$272
50%
3271$75❌❌✅N / Y⭐️ 4.9 (34)Profile

E

Summer Discount! Elegant Farmhouse 15 Min to Nash
$52,612
$200
67%
3362$175❌❌❌N / Y⭐️ 5 (172)Profile

Operating Expenses

Monthly Expenses

$1,586

Annual Expenses

$19,029

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,043

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$343

Management & Platform Fees

$103

Platform Fee (i.e. Airbnb)

$103

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,030

Annual Mortgage & Tax

$12,360

Downpayment

Purchase Price

$183,400

Percent Down

20%

Total Downpayment

$36,680

Total Loan Amount

$146,720

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$880

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$151

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

122,839 sqft

Year built:

1962

Size:

1,824 sqft

Type:

SFR

Parking:

2

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
5259 Little Marrowbone Rd311,8001,306,8001970$1,500,0000
5259 Little Marrowbone Rd-NaN0479,160$1,500,0000
Kirby Hill Rd-NaN03,992,274$1,500,0000
Little Marrowbone Rd-NaN0113,256$1,500,0000
199 Castle Top Dr323,0581,698,8401991$879,000175

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:122,839 sqft
  • Building area: 1,824 sqft
  • Garage: 441 sqft
  • Heating: Central
  • Pool: No
  • Fireplaces: 0
  • Basement:

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

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$65,614

Profit on this property

$22,119

Your total deduction

$54,015

So, your new taxable income is your previous income minus your total deduction ($150,000 - $54,015)

$95,985

Your old tax bill

$45,000

Your new tax bill

$28,796

Estimated tax savings

$16,204

property-location

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

3 bed • 1 bath • 9 guests

Purchase Price

Est. $880/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$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 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

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.35%

Cap Rate

12.06%

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

$9,237

Your adjusted annual income

$150,000 - $9,237 = $140,763

Taxes on $140,763 (30%)

$42,229

Your old tax bill

$45,000

Your new tax bill

$42,229

Estimated tax savings

$2,771

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