BNBCalc.com Rental Arbitrage Analysis Report of 4421 Brush Hill Rd, Nashville, TN 37216, USA

3 bed • 2 bath • 6 guests • $3,400

BNB

Calc

Return Metrics

136.6% 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

136.6%

Payback Period Days

267

Return on Investment

136.6%

Annual Revenue

$79,532

AirDNA projects $325/night at 67% occupancy ($79,531).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,862

Annual Expenses

$22,339

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,223

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$663

Management & Platform Fees

$199

Platform Fee (i.e. Airbnb)

$199

Property Manager Fee

$0

4421 Brush Hill Rd Nashville, Tennessee, 37216-1433

3 bed • 2 bath • 6 guests • $3,400

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

$79,532

Profit (Cash Flow)

$16,393

Payback in 267 days

Cash on Cash Return

136.6%

Annual Revenue

$79,532

AirDNA projects $325/night at 67% occupancy ($79,532)

Occupancy Rate

Avg Daily Rate

Return Metrics

136.6% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

136.6%

Payback Period Days

267