326 E Trinity Ln Nashville, Tennessee
4 bed • 4 bath • 12 guests
Monthly Rent
$68,636
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $451
- Occupancy
- 42%
$15k
$70k
$130k
$190k
$190,284 | $61,678 | $657 | 79.3% | 4 | 8 | 42 | 4 | 3 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (27) | Profile | |
$153,548 | $91,716 | $589 | 71.5% | 4 | 12 | 25 | 4 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$104,366 | $49,420 | $568 | 50.3% | 4 | 14 | 28 | 6 | 6 | $199 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 5 (4) | Profile | |
$86,086 | $62,339 | $714 | 33% | 4 | 12 | 70 | 9 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (68) | Profile | |
$85,025 | $62,926 | $631 | 36.9% | 4 | 12 | 121 | 8 | 3 | $255 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (84) | Profile |
Seasonality
Break-even
$5,834/mo
Avg profit / month
-$754/mo
Best profit month
May $916
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-65.62%
Payback Period Days
0