BNBCalc.com Rental Arbitrage Analysis Report of 511 Jones Point a3, Old Hickory, TN 37138, USA

2 bed • 1 bath • 4 guests • $1,400

BNB

Calc

Return Metrics

211.01% 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

211.01%

Payback Period Days

173

Return on Investment

211.01%

Annual Revenue

$51,901

AirDNA projects $203/night at 70% occupancy ($51,901).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,562

Annual Expenses

$18,747

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$993

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$433

Management & Platform Fees

$130

Platform Fee (i.e. Airbnb)

$130

Property Manager Fee

$0

511 Jones Pt Nashville, Tennessee, 37138

2 bed • 1 bath • 4 guests • $1,400

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

$51,901

Profit (Cash Flow)

$16,354

Payback in 173 days

Cash on Cash Return

211.0%

Annual Revenue

$51,901

AirDNA projects $203/night at 70% occupancy ($51,901)

Occupancy Rate

Avg Daily Rate

Return Metrics

211.01% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

211.01%

Payback Period Days

173