BNBCalc.com Rental Arbitrage Analysis Report of 801 12th Ave S, Nashville, TN 37203, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

20.77% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

20.77%

Payback Period Days

1758

Return on Investment

20.77%

Annual Revenue

$48,508

AirDNA projects $237/night at 57% occupancy ($49,340).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,526

Annual Expenses

$18,306

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$964

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$404

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

$0

property-location

801 12th Ave S Nashville, Tennessee, 37203-4703

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$48,508

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

20.77%

Payback Period Days

1758