BNBCalc Short Term Rental Rental Arbitrage Analysis 413 Van Buren St suite 103, Nashville, TN 37208, USA

2 bed • 2.5 bath • 4 guests • $0

BNB

Calc

Report by:

k1 enterprise

kay1enterprisellc@gmail.com

Annual Revenue

$75,529

Profit (Cash Flow)

$17,110

Cash on Cash Return

196.7%

Annual Revenue

$75,529

AirDNA projects $339/night at 72% occupancy ($89,148).

BNB Calc projects a 61% occupancy rate, $339 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

196.66% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,110	$34,220	$51,330	$68,440	$85,550	$171,100	$513,301
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$17,110	$34,220	$51,330	$68,440	$85,550	$171,100	$513,301

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

196.66%

Payback Period Days

185

Return on Investment

196.66%

413 Van Buren St Nashville, Tennessee, 37208-2778

2 bed • 2.5 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$75,529

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$17,110

Profit

Revenue

$75,529

Operating Expenses

$21,219

Operating Income

$54,310

Net Effective Rent

$37,200

Profit (Cash Flow)

$17,110

$8,700

Cash Investment

Renos & Furnishing

$5,500

Setup Costs

$3,200

Total

$8,700

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

196.66%

Payback Period Days

185