BNBCalc Short Term Rental Investment Analysis 567 Rosalie Woods Dr, Cordova, TN 38018

4 bed • 3 bath • 12 guests • $404,900

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$44,804

Profit (Cash Flow)

-$2,013

Cap Rate

6.2%

Annual Revenue

$44,804

AirDNA projects $261/night at 47% occupancy ($44,804). Airbtics projects $228/night at 42% occupancy ($34,975). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 47% occupancy rate, $261 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,478	$36,838	$61,935	$78,994
Occupancy	34%	41%	55%	60%
Nightly Rate	$149	$229	$287	$339

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
4bedroom + 3bath Home in Cordova	$53,351	$331	42%	4	3	3	$150	❌	❌	❌	Y / N	⭐️ 4.7 (12)
4 bedroom home with pool	$110,087	$416	69%	4	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (17)
Another place away from home	$25,400	$133	41%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Comfortable Pleasant Safe 4 Bedroom home	$24,478	$209	32%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Jewel of Cordova	$48,012	$249	47%	4	2	1	$300	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Welcome to Kings Palace 2.	$17,904	$299	14%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 3.5 (2)
Large Home Sleeps 16 with Pool Near Huge Mall	$31,629	$149	58%	4	3	1	$300	✅	❌	✅	Y / Y	⭐️ 0 (0)
Quiet, clean & HUGE bedrooms with lots of space.	$10,437	$150	19%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
Large Home with Pool Sleeps 16 Near Huge Mall	$55,773	$254	60%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Spacious Cordova Near Malls and Downtown Memphis	$18,564	$99	40%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-1.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,013	-$4,026	-$6,040	-$8,053	-$10,066	-$20,133	-$60,401
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,977	$8,200	$12,684	$17,444	$22,498	$52,845	$323,920
Down Payment	$80,980	$80,980	$80,980	$80,980	$80,980	$80,980	$80,980
Property Appreciation	$12,147	$24,658	$37,545	$50,818	$64,490	$139,251	$577,898
Total Return	$95,091	$109,812	$125,169	$141,189	$157,901	$252,943	$922,397

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.93%

Cap Rate

6.24%

Return on Investment

13.58%

567 Rosalie Woods Dr Cordova, TN, 38018

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,942/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$2,013

Annual Profit

6.2%

Cap Rate

-1.9%

Cash on Cash

$44,804

Annual Revenue

BNBCalc predicts this property will get $228 per night with 42% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$39,563

Avg annual revenue

42%

Avg occupancy rate

$228

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

$10k

$40k

$75k

$110k

-$2,013

Profit

Revenue

$44,804

Operating Expenses

$19,505

Operating Income

$25,300

Mortgage & Taxes

$27,313

Profit (Cash Flow)

-$2,013

$103,877

Cash Investment

Down Payment

$80,980

Renos & Furnishing

$10,750

Closing Costs

$12,147

Total

$103,877

DSCR Ratio

Weak

0.93

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.93%

Cap Rate

6.24%

Return on Investment

13.58%

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

$19,217

Deductible property tax

$4,009

Your total deduction

$43,610

Your adjusted annual income

$150,000 - $43,610 = $106,390

Taxes on $106,390 (30%)

$31,917

Your old tax bill

$45,000

Your new tax bill

$31,917

Estimated tax savings

$13,083

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:

Year built:

Size:

Type:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -