BNBCalc.com Rental Arbitrage Analysis Report of 1917 Herman St, Nashville, TN 37208, USA

4 bed • 3.5 bath • 10 guests • $3,200

BNB

Calc

Return Metrics

207.38% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

207.38%

Payback Period Days

176

Return on Investment

207.38%

Annual Revenue

$91,720

AirDNA projects $584/night at 43% occupancy ($91,720).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,994

Annual Expenses

$23,924

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,324

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$764

Management & Platform Fees

$229

Platform Fee (i.e. Airbnb)

$229

Property Manager Fee

$0

1917 Herman St Nashville, Tennessee, 37208-3434

4 bed • 3.5 bath • 10 guests • $3,200

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$91,720

Profit (Cash Flow)

$29,396

Payback in 176 days

Cash on Cash Return

207.4%

Annual Revenue

$91,720

AirDNA projects $584/night at 43% occupancy ($91,720)

Occupancy Rate

Avg Daily Rate

Return Metrics

207.38% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

207.38%

Payback Period Days

176