$92,020
Annual Revenue
Projected nightly rate is $494/night at 51% occupancy.
Top 101% of comparables
Top 101% of comparables
-$9,343
Profit
Revenue
$92,020
Operating Expenses
$23,363
Operating Income
$68,657
Net Effective Rent
$78,000
Profit (Cash Flow)
-$9,343
$17,350
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$6,600
Total
$17,350
Investment Value Over Time
Revenue Appreciation
0%
Cash on Cash Return
-53.84%
Payback Period Days
0
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
3,920 sqft
Year built:
1920
Size:
3,300 sqft
Type:
SFR
Parking:
2
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 727 26th Ave N | 3 | 1 | 896 | - | 6,098 | 1920 | $127,400 | - |
| 2714 Delaware Ave | 3 | 1 | 1,321 | - | 7,841 | 1910 | $250,000 | 39 |
| 2803 Torbett St | 2 | 1 | 959 | - | 7,405 | 1920 | $410,000 | - |
| 2711 Delaware Ave | 3 | 2 | 1,060 | - | 6,098 | 1920 | $370,000 | - |
| 2725 Herman St | 3 | 1 | 1,055 | - | 7,405 | 1920 | $200,000 | 74 |
| 2202 Hermosa St | 3 | 3 | 2,102 | - | 6,970 | 1920 | $600,000 | 62 |
| 3800 Elkins Ave | 2 | 1 | 1,060 | - | 7,405 | 1924 | $1,495,000 | 49 |
| 3817 Park Ave | 2 | 2 | 1,204 | - | 7,405 | 1925 | $550,000 | 32 |
| 2702 Batavia St | 3 | 2 | 1,059 | - | 3,920 | 2001 | $475,000 | 45 |
| 3804 Elkins Ave | 3 | 2 | 1,079 | - | 7,405 | 1945 | $635,000 | 19 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 3,920 sqft
- Building area: 3,300 sqft
- Garage: Yes
- Heating: Central
- Pool: Yes
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RS5
- Land Use: Residential
- Parcel Number: 092-10-0-099-00
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $87,525
- County Est. Land Value: $115,000
- Assessed Land Value: $28,750
- County Est. Structure Value: $235,100
Market Estimate: $372,451
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/26/22 | $0 | 0% | Adnan Brandon Jaradat |
| 05/19/22 | $1,200,000 | 84% | 2800 Torbett Llc |
| 07/06/20 | $0 | 0% | Prime Nashville Llc |
| 11/21/19 | $144,000 | 128% | Uptop Investments Llc |
| 12/07/15 | $0 | 0% | Amos Jones Jr |
Ownership
- Name: Adnan Brandon Jaradat
- Owner Occupied: Yes
- Owner Mailing Address: 2800 Torbett St, Nashville, Tn 37209
- Years Owned: 17
- Home Equity: -
- Mortgage Balance Remaining: $1,020,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No