221 22nd St Nashville, Tennessee
3 bed • 3 bath • 9 guests
Monthly Rent
$2,300
Zestimate
$50,094
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $302
- Occupancy
- 45%
$5k
$85k
$165k
$250k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,878
Profit
Revenue
$50,094
Operating Expenses
$23,772
Operating Income
$26,322
Net Effective Rent
$31,200
Profit (Cash Flow)
-$4,878
$12,700
Cash Investment
Renos & Furnishing
$12,600
Setup Costs
$100
Total
$12,700
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-38.41%
Payback Period Days
0
Property Overview
Loading...