BNBCalc.com Rental Arbitrage Analysis Report of 510 Gay Street, Nashville, TN, USA

1 bed • 1 bath • 4 guests • $1,350

BNB

Calc

Return Metrics

497.68% 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

497.68%

Payback Period Days

73

Return on Investment

497.68%

Annual Revenue

$65,021

AirDNA projects $258/night at 69% occupancy ($65,020).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,704

Annual Expenses

$20,453

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,102

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$542

Management & Platform Fees

$163

Platform Fee (i.e. Airbnb)

$163

Property Manager Fee

$0

510 Gay St Nashville, Tennessee, 37219

1 bed • 1 bath • 4 guests • $1,350

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

$65,021

Profit (Cash Flow)

$28,368

Payback in 73 days

Cash on Cash Return

497.7%

Annual Revenue

$65,021

AirDNA projects $258/night at 69% occupancy ($65,021)

Occupancy Rate

Avg Daily Rate

Return Metrics

497.68% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

497.68%

Payback Period Days

73