3803 Moss Rose Dr Nashville, Tennessee
2 bed • 2 bath • 6 guests
Monthly Rent
$1,766
Zestimate
$62,759
Annual Revenue
Manual override
- Avg Daily Rate
- $257
- Occupancy
- 67%
$5k
$35k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$6,611
Profit
Revenue
$62,759
Operating Expenses
$26,748
Operating Income
$36,011
Net Effective Rent
$29,400
Profit (Cash Flow)
$6,611
$8,260
Cash Investment
Renos & Furnishing
$8,160
Setup Costs
$100
Total
$8,260
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
80.03%
Payback Period Days
456
Property Overview
Loading...