1737 Pecan St Nashville, Tennessee
3 bed • 3.5 bath • 9 guests
Monthly Rent
$48,133
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $336
- Occupancy
- 39%
$20k
$40k
$60k
$85k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,178
Profit
Revenue
$48,133
Operating Expenses
$23,311
Operating Income
$24,822
Net Effective Rent
$30,000
Profit (Cash Flow)
-$5,178
$15,132
Cash Investment
Renos & Furnishing
$15,032
Setup Costs
$100
Total
$15,132
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-34.22%
Payback Period Days
0