🎸 $130K Proven Revenue + a Fresh Redesign in One of Nashville’s Best STR Locations

💰 Nashville, TN • $1.3M • ~$130K Historical Annual Revenue • ~$157.5K 2027 Pro Forma • ~12.1% Projected Gross Yield • 450+ Airbnb Reviews • ~4.8 Stars • Rooftop • Walkable to The Gulch

📩 Interested?

Contact Jack Costigan for Revenue, Expense & Net Income Details:
📱 (919) 889-8195
📧 [email protected]

🏡 View the Airbnb Listing Here

🎸 Proven Revenue — Before the Redesign

This is an established Nashville STR with something that's increasingly difficult to replicate: years of operating history, 450+ Airbnb reviews and a location right in the middle of Nashville's tourism core.

The property has historically generated approximately:

$130,000 Per Year

But here's what makes the opportunity interesting: the property was completely redesigned in June 2026, meaning that historical revenue was largely generated with the previous version of the property.

The conservative 2027 pro forma is approximately $157,500, which would represent roughly a:

12.1% Projected Gross Revenue-to-Price Ratio

The thesis isn't that a buyer needs to completely reinvent the operation. It's that you're starting with a property that's already proven it can generate ~$130K annually, then layering in a significantly upgraded guest experience.

🏡 See the Newly Redesigned Airbnb Here

📩 Interested?

Contact Jack Costigan for Revenue, Expense & Net Income Details:
📱 (919) 889-8195
📧 [email protected]

🏡 The Asset

💰 Price: $1,300,000

💵 Historical Revenue: ~$130K/Year

📈 2027 Pro Forma: ~$157,500

📊 Projected Gross Revenue / Price: ~12.1%

⭐ ~4.8 Stars on Airbnb

💬 450+ Airbnb Reviews

🎨 Redesigned June 2026

🌇 Private Rooftop

👥 Large-Group STR Setup

🚶 Walkable to The Gulch

🎸 ~5 Minutes to Broadway

🍽️ ~3 Minutes to 12 South

🏟️ ~7 Minutes to the New Titans Stadium

💰 The Investment Case

The biggest advantage here is that you're not starting from zero.

The property already has approximately $130K of historical annual revenue and 450+ Airbnb reviews at around 4.8 stars—and those numbers largely predate the June 2026 redesign.

The current underwriting assumes approximately $157.5K in 2027 revenue. That's a projection, not historical performance, but it doesn't require doubling revenue or assuming some massive change in demand to get there.

You're effectively buying an established STR and betting that better design + an already-proven location + an enormous review base can move the existing operation forward.

📍 The Location Is the Amenity

For Nashville STRs, proximity to the actual tourism core matters.

This property is walkable to The Gulch, roughly 5 minutes from Broadway, about 3 minutes from 12 South, and extremely close to Downtown, Midtown, Music Row and Vanderbilt.

It's also approximately 7 minutes from the new Titans stadium, adding another potential long-term demand driver from football games, concerts, sporting events and major entertainment events.

For bachelor and bachelorette parties, weddings, friend groups and family trips, guests can stay close to the places they actually came to Nashville to visit.

👥 There's an Even Bigger Group-Travel Angle

There's also another STR directly next door that could potentially be sold as part of a package.

Together, the properties can accommodate up to 24 guests, potentially creating three distinct booking options:

Property #1 individually

Property #2 individually

Both properties together for large groups

That combined-listing strategy reportedly hasn't been fully utilized historically.

For Nashville's large-group travel market, having two sizable STRs directly beside one another could create a differentiated product that's extremely difficult for competitors to replicate.

Interested in the Individual Property or Potential Two-Property Package?

📱 Jack Costigan: (919) 889-8195
📧 [email protected]

📊 The Investment Story

💰 $1.3M Purchase Price

💵 ~$130K Historical Annual Revenue

📈 ~$157.5K Conservative 2027 Pro Forma

📊 ~12.1% Projected Gross Revenue / Price

⭐ 450+ Airbnb Reviews at ~4.8 Stars

🎨 Fresh June 2026 Redesign

🚶 Walkable to The Gulch

🎸 Minutes From Broadway + 12 South

🌇 Large-Group Setup + Rooftop

The thesis: buy an established Nashville STR that's already proven ~$130K in annual revenue, then benefit from a major redesign that has barely had time to show up in the numbers.

💸 Financing + Cost Segregation

For an established Nashville STR with historical rental performance, it may be worth exploring lenders that understand vacation-rental income and STR-focused investment properties.

👉 Explore STR Financing Options Here

Depending on the borrower, property and lender requirements, potential structures can include DSCR, conventional investment, portfolio and other STR-focused financing options.

👉 Get Matched With an STR Lender Here

🎯 Why This One Stands Out

💰 Proven ~$130K Annual Revenue

The property already has an established operating history before factoring in the recent redesign.

⭐ 450+ Airbnb Reviews

A huge amount of social proof compared with buying a new STR and building a listing from scratch.

🎨 Just Redesigned

The June 2026 redesign has barely had time to influence historical performance yet.

📍 Prime Nashville Location

Walkable to The Gulch and minutes from Broadway, 12 South and Nashville's core tourism districts.

👥 Potential Two-Property Strategy

The neighboring STR creates a potential large-group package sleeping up to 24 guests.

⚡ Bottom Line

$1.3M. ~$130K Proven Revenue. 450+ Reviews. Fresh Redesign. Prime Nashville Location.

The opportunity isn't dependent on turning an unproven property into a home run.

This STR has already generated roughly $130K annually, built up 450+ Airbnb reviews at around 4.8 stars, and then received a major redesign in June 2026 that hasn't had enough time to materially show up in the historical numbers.

With a ~$157.5K 2027 pro forma, the upside case is simply that a better version of an already-established Nashville STR can outperform what the old version was doing.

📩 Interested in This Property?

Contact Jack Costigan for Revenue, Expense & Net Income Details — or to Learn More About the Potential Two-Property Package

📱 (919) 889-8195
📧 [email protected]