BNBCalc.com Rental Arbitrage Analysis Report of 819 18th Avenue South, Nashville, TN, USA

1 bed • 1 bath • 4 guests • $2,000

BNB

Calc

Return Metrics

175.43% 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

175.43%

Payback Period Days

208

Return on Investment

175.43%

Annual Revenue

$54,184

AirDNA projects $215/night at 69% occupancy ($54,183).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,587

Annual Expenses

$19,044

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,012

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$452

Management & Platform Fees

$135

Platform Fee (i.e. Airbnb)

$135

Property Manager Fee

$0

819 18th Ave S Nashville, Tennessee, 37203-3218

1 bed • 1 bath • 4 guests • $2,000

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

$54,184

Profit (Cash Flow)

$11,140

Payback in 208 days

Cash on Cash Return

175.4%

Annual Revenue

$54,184

AirDNA projects $215/night at 69% occupancy ($54,184)

Occupancy Rate

Avg Daily Rate

Return Metrics

175.43% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

175.43%

Payback Period Days

208