BNBCalc.com Rental Arbitrage Analysis Report of 804 Brooks Ave, Madison, TN 37115, USA

3 bed • 1.5 bath • 6 guests • $1,865

BNB

Calc

Return Metrics

107.76% 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

107.76%

Payback Period Days

338

Return on Investment

107.76%

Annual Revenue

$52,325

AirDNA projects $247/night at 58% occupancy ($52,324).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,567

Annual Expenses

$18,802

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$996

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$436

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

804 Brooks Ave Nashville, Tennessee, 37115-2823

3 bed • 1.5 bath • 6 guests • $1,865

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

$52,325

Profit (Cash Flow)

$11,143

Payback in 338 days

Cash on Cash Return

107.8%

Annual Revenue

$52,325

AirDNA projects $247/night at 58% occupancy ($52,325)

Occupancy Rate

Avg Daily Rate

Return Metrics

107.76% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

107.76%

Payback Period Days

338