1021 Lake Meadows Way Sevierville, Tennessee
1 bed • 2 bath • 1 guests
Monthly Rent
$37,994
Annual Revenue
Median of 25 comps selected by Alex, creator of this analysis.
- Avg Daily Rate
- $201
- Occupancy
- 52%
$10k
$30k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$42,522
Profit
Revenue
$37,994
Operating Expenses
$18,116
Operating Income
$19,878
Net Effective Rent
$62,400
Profit (Cash Flow)
-$42,522
$1,100
Cash Investment
Renos & Furnishing
$1,000
Setup Costs
$100
Total
$1,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-3,865.66%
Payback Period Days
0