BNBCalc.com Rental Arbitrage Analysis Report of 800 Pebble Creek Cir, Antioch, TN 37013, USA

2 bed • 1 bath • 4 guests • $1,440

BNB

Calc

Return Metrics

182.15% 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

182.15%

Payback Period Days

200

Return on Investment

182.15%

Annual Revenue

$49,965

AirDNA projects $177/night at 61% occupancy ($39,435).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,541

Annual Expenses

$18,495

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$976

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$416

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

Property Manager Fee

$0

800 Pebble Creek Cir Nashville, Tennessee, 37013-1860

2 bed • 1 bath • 4 guests • $1,440

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

$49,965

Profit (Cash Flow)

$14,190

Payback in 200 days

Cash on Cash Return

182.2%

Annual Revenue

$49,965

AirDNA projects $177/night at 61% occupancy ($39,435)

Occupancy Rate

Avg Daily Rate

Return Metrics

182.15% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

182.15%

Payback Period Days

200