120 S 5th St Nashville, Tennessee
1 bed • 1 bath • 2 guests
$37,342
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $203
- Occupancy
- 50%
$5k
$20k
$40k
$60k
$58,311 | $31,664 | $296 | 54% | 1 | 4 | 75 | 2 | 1 | $85 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (370) | Profile | |
$49,538 | $30,174 | $212 | 64.1% | 1 | 2 | 55 | 1 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | — | |
$44,331 | $29,040 | $192 | 63.2% | 1 | 2 | 55 | 1 | 1 | $65 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (544) | Profile | |
$43,839 | $28,791 | $170 | 70.5% | 1 | 4 | 34 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (25) | Profile | |
$43,513 | $28,834 | $174 | 68.7% | 1 | 4 | 31 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (38) | Profile |
Seasonality
Break-even
$1,871/mo
Avg profit / month
$1,241/mo
Best profit month
Oct $3,103
$37,342
Revenue
Revenue
$37,342
Cleaning
$4,787
Cohost commission
$7,468
Owner payout
$25,086
$0
Cash Investment
Renos & Furnishing
$0
Total
$0