4309 Gallatin Pike Nashville, Tennessee
2 bed • 2.5 bath • 6 guests
Monthly Rent
$39,685
Annual Revenue
Median of 13 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $262
- Occupancy
- 42%
$5k
$25k
$40k
$60k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,041
Profit
Revenue
$39,685
Operating Expenses
$21,326
Operating Income
$18,359
Net Effective Rent
$32,400
Profit (Cash Flow)
-$14,041
$9,108
Cash Investment
Renos & Furnishing
$9,008
Setup Costs
$100
Total
$9,108
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-154.16%
Payback Period Days
0