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 567 Rosalie Woods Dr, Cordova, TN 38018

4 bed β€’ 3 bath β€’ 12 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$19,478$36,838$61,935$78,994
Occupancy34%41%55%60%
Nightly Rate$149$229$287$339

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
4bedroom + 3bath Home in Cordova
$53,351
$331
42%
433$150❌❌❌Y / N⭐️ 4.7 (12)
4 bedroom home with pool
$110,087
$416
69%
422$175βœ…βŒβŒY / Y⭐️ 5 (17)
Another place away from home
$25,400
$133
41%
421$175❌❌❌Y / Y⭐️ 4.7 (60)
Comfortable Pleasant Safe 4 Bedroom home
$24,478
$209
32%
422$0βŒβŒβœ…Y / Y⭐️ 4.9 (11)
Jewel of Cordova
$48,012
$249
47%
421$300βŒβŒβœ…Y / Y⭐️ 4.8 (5)
Welcome to Kings Palace 2.
$17,904
$299
14%
422$200❌❌❌Y / Y⭐️ 3.5 (2)
Large Home Sleeps 16 with Pool Near Huge Mall
$31,629
$149
58%
431$300βœ…βŒβœ…Y / Y⭐️ 0 (0)
Quiet, clean & HUGE bedrooms with lots of space.
$10,437
$150
19%
431$0βŒβŒβœ…Y / Y⭐️ 4.7 (62)
Large Home with Pool Sleeps 16 Near Huge Mall
$55,773
$254
60%
432$0βœ…βŒβœ…Y / Y⭐️ 0 (0)
Spacious Cordova Near Malls and Downtown Memphis
$18,564
$99
40%
432$200βŒβŒβœ…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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-1.93%

Cap Rate

6.24%

Return on Investment

13.58%

property-location

567 Rosalie Woods Dr Cordova, TN, 38018

4 bed β€’ 3 bath β€’ 12 guests

Est. $1,942/mo

Agent

This property is for sale!

Contact Agent

8

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.

Top 31% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 10 all comparables

-$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

3%

Revenue Appreciation

0%

Cash on Cash Return

-1.93%

Cap Rate

6.24%

Profit (Cummulative)

-$2,013

$3,978

$10,750

$12,147

$0

Total Gain

$14,111

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: -