1620 21st Ave S Nashville, Tennessee
1 bed • 1 bath • 2 guests
$38,581
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $179
- Occupancy
- 59%
$5k
$20k
$35k
$50k
$49,007 | $33,374 | $203 | 66.1% | 1 | 4 | 43 | 2 | 1 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (279) | Profile | |
$47,272 | $34,736 | $205 | 63.1% | 1 | 4 | 26 | 2 | 1 | $70 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (316) | Profile | |
$46,074 | $24,784 | $193 | 65.3% | 1 | 4 | 37 | 2 | 1 | $79 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (435) | Profile | |
$45,891 | $13,033 | $242 | 51.9% | 1 | 2 | 25 | 1 | 1 | $60 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (285) | Profile | |
$43,790 | $30,719 | $241 | 49.7% | 1 | 2 | 29 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 5 (5) | — |
Seasonality
Break-even
$1,896/mo
Avg profit / month
$1,320/mo
Best profit month
Oct $3,244
$38,581
Revenue
Revenue
$38,581
Cleaning
$4,886
Cohost commission
$7,716
Owner payout
$25,978
$0
Cash Investment
Renos & Furnishing
$0
Total
$0