BNBCalc Short Term Rental Rental Arbitrage Analysis 1515 Demonbreun St, Nashville, TN 37203, USA

1 bed • 1 bath • 5 guests • $0

BNB

Calc

Report by:

kameronfrench@gmail.com

Annual Revenue

$55,481

Profit (Cash Flow)

$10,468

Cash on Cash Return

159.8%

Annual Revenue

$55,481

AirDNA projects $217/night at 70% occupancy ($55,480).

BNB Calc projects a 70% occupancy rate, $217 rate per night.

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

Return Metrics

159.81% 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)	$10,468	$20,936	$31,404	$41,872	$52,340	$104,680	$314,042
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	$10,468	$20,936	$31,404	$41,872	$52,340	$104,680	$314,042

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

159.81%

Payback Period Days

228

Return on Investment

159.81%

1515 Demonbreun St Nashville, Tennessee, 37203-3153

1 bed • 1 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

Nashville

Guide

Zoning

Market

Guide

Laws

Market Data

$55,481

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,468

Profit

Revenue

$55,481

Operating Expenses

$18,612

Operating Income

$36,868

Net Effective Rent

$26,400

Profit (Cash Flow)

$10,468

$6,550

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$2,300

Total

$6,550

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

159.81%

Payback Period Days

228