605 Falcon Ct Gatlinburg, Tennessee
2 bed • 2 bath • 6 guests
Monthly Rent
$2,631
Zestimate
$62,382
Annual Revenue
Median of 25 comps selected by Kevin, creator of this analysis.
- Avg Daily Rate
- $296
- Occupancy
- 58%
$25k
$45k
$70k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,878
Profit
Revenue
$62,382
Operating Expenses
$26,660
Operating Income
$35,722
Net Effective Rent
$39,600
Profit (Cash Flow)
-$3,878
$9,876
Cash Investment
Renos & Furnishing
$9,776
Setup Costs
$100
Total
$9,876
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-39.26%
Payback Period Days
0
Property Overview
Loading...