2210A 14th Ave N Nashville, Tennessee
3 bed • 1 bath • 6 guests
$49,150
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $366
- Occupancy
- 37%
$25k
$45k
$65k
$85k
$83,752 | $48,142 | $441 | 52.1% | 3 | 8 | 21 | 6 | 2 | $214 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.69 (148) | Profile | |
$75,927 | $39,119 | $436 | 47.7% | 3 | 8 | 91 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (1) | — | |
$72,208 | $37,869 | $312 | 63.3% | 3 | 10 | 24 | 10 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (37) | Profile | |
$63,566 | $41,622 | $325 | 53.6% | 3 | 8 | 51 | 5 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (204) | Profile | |
$56,089 | $44,790 | $456 | 33.7% | 3 | 10 | 49 | 6 | 2 | $200 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (214) | Profile |
Seasonality
Break-even
$2,103/mo
Avg profit / month
$1,993/mo
Best profit month
Oct $4,086
$49,150
Revenue
Revenue
$49,150
Cleaning
$5,732
Cohost commission
$9,830
Owner payout
$33,588
$0
Cash Investment
Renos & Furnishing
$0
Total
$0