5585 Milford Rd Memphis, Tennessee
4 bed • 2 bath • 8 guests
Monthly Rent
$73,765
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $427
- Occupancy
- 47%
$10k
$75k
$135k
$205k
$202,404 | $140,801 | $979 | 56.7% | 4 | 12 | 20 | 5 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$171,664 | $81,292 | $626 | 75.1% | 4 | 10 | 14 | 5 | 3 | $199 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (54) | Profile | |
$169,908 | $95,554 | $728 | 63.9% | 4 | 14 | 26 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (4) | — | |
$141,395 | $79,370 | $614 | 63.1% | 4 | 14 | 22 | 9 | 2 | $265 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (20) | Profile | |
$138,396 | $101,312 | $802 | 47.3% | 5 | 16 | 35 | 5 | 4 | $0 | ✅ | ❌ | ✅ | No / Yes | ❌ | ⭐️ 2.3 (10) | — |
Seasonality
Break-even
$4,738/mo
Avg profit / month
$956/mo
Best profit month
May $3,677
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
128.79%
Payback Period Days
0