3134 Long Blvd Nashville, Tennessee
2 bed • 1.5 bath • 6 guests
Monthly Rent
$57,250
Annual Revenue
Manual override
- Avg Daily Rate
- $261
- Occupancy
- 60%
$15k
$35k
$50k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$596
Profit
Revenue
$57,250
Operating Expenses
$25,454
Operating Income
$31,796
Net Effective Rent
$31,200
Profit (Cash Flow)
$596
$9,892
Cash Investment
Renos & Furnishing
$9,792
Setup Costs
$100
Total
$9,892
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.02%
Payback Period Days
6055