$475,000
Avg. Purchase Price
$210
Avg. Nightly Rate
62%
Avg. Occupancy
urban
Market Type
Nashville's bachelorette party capital status and thriving music scene make it one of the most popular STR destinations in the country. Weekend demand is exceptionally strong.
Property Details
$
Total property acquisition cost
%
%
years
$
Average rate per night
%
Expected annual occupancy
$
Per turnover
nights
%
Airbnb/VRBO service fee (typically 3%)
$
Annual
$
Annual
$
Monthly average
$
Monthly
%
% of revenue
%
% of revenue (0 if self-managing)
Monthly Cash Flow
$341
$4,096 / year after all expenses
Viable Deal
Break-even at 57% occupancy
Cash-on-Cash
3.1%↓
Return on your cash invested
Cap Rate
6.8%↑
NOI / Purchase price
Break-Even
57%–
Minimum occupancy needed
Turnovers/Year
76
226 nights occupied
Financial Summary
Annual Gross Revenue$57,783
Annual Expenses
Platform Fees$1,733
Property Tax$5,463
Insurance$1,900
Utilities$3,000
Maintenance Reserve$2,889
Cleaning Costs$10,260
Total Expenses$25,246
Net Operating Income$32,537
Annual Mortgage-$28,442
Annual Cash Flow$4,096
Your Investment
Down Payment$118,750
Est. Closing Costs (3%)$14,250
Total Cash Needed$133,000
Loan Amount$356,250
Monthly Mortgage (P&I)$2,370
Nashville STR Market Highlights
- 1Bachelorette and bachelor party destination capital
- 2Country music tourism provides consistent demand
- 3CMA Fest, NFL games, and concerts drive premium weekends
- 4Growing corporate presence adds weekday demand
Seasonality in Nashville
Strong March-November with peaks during CMA Fest (June) and NFL season. Winter is slower but still viable.
Nashville STR Regulations
More Calculators
Furnishing Budget
Planning to furnish? Estimate your setup costs
Co-Host Splitter
Working with a co-host? Calculate fair splits
Airbnb vs Long-Term Rental
Not sure which strategy? Compare Airbnb vs Long-Term
DSCR Calculator
Getting a DSCR loan? Check if you qualify
VRBO Calculator
Listing on VRBO? Analyze with lower host fees
Arbitrage Calculator
Not buying? Analyze rental arbitrage instead
Frequently Asked Questions
Market averages are estimates for educational purposes only. See full disclaimer