BNBCalc.com Rental Arbitrage Analysis Report of 800 19th Ave S

3 bed • 3 bath • 6 guests • $0

BNB

Calc

Return Metrics

739.05% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

739.05%

Payback Period Days

49

Return on Investment

739.05%

Annual Revenue

$114,504

AirDNA projects $475/night at 66% occupancy ($114,503). Airbtics projects $359/night at 59% occupancy ($77,362). Airbtics predicts this property will perform in the 50% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$31,834$58,535$125,250$197,209
Occupancy52%63%67%76%
Nightly Rate$162$246$500$691

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Groovy Apt in Landmark Neighborhood Music Row 01
$33,263
$217
40%
32121$105❌❌✅N / Y⭐️ 4.8 (249)Profile

B

Music City Studio C, Music Row, Nashville, TN
$44,295
$219
55%
3283$210❌❌❌N / Y⭐️ 4.8 (213)Profile

C

Rock n' Row Warehouse * Huge Modern Unique Space *
$49,589
$162
75%
32101$160✅❌❌N / Y⭐️ 4.9 (217)Profile

D

-1- Beautiful Historic Home on Music Row
$40,560
$149
73%
34103$375❌❌❌N / Y⭐️ 5 (128)Profile

E

Cozy 3 BR Home with Private Deck in Prime location
$96,382
$418
63%
3282$0❌❌✅N / Y⭐️ 5 (165)Profile

Operating Expenses

Monthly Expenses

$2,240

Annual Expenses

$26,886

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,514

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$954

Management & Platform Fees

$286

Platform Fee (i.e. Airbnb)

$286

Property Manager Fee

$0

property-location

800 19th Ave S Nashville, Tennessee, 37203

3 bed • 3 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$4,441

Zestimate

$114,504

Annual Revenue

BNBCalc predicts this property will get $359 per night with 59% occupancy, putting it in the top 50% 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

Revenue Appreciation

0%

Cash on Cash Return

739.05%

Payback Period Days

49