662 Flintlock Ct Nashville, Tennessee
2 bed • 2.5 bath • 6 guests
Monthly Rent
$1,805
Zestimate
$38,006
Annual Revenue
Median of 17 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $213
- Occupancy
- 49%
$10k
$40k
$75k
$105k
Sign up to see the data on 41 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,725
Profit
Revenue
$38,006
Operating Expenses
$20,931
Operating Income
$17,075
Net Effective Rent
$28,800
Profit (Cash Flow)
-$11,725
$9,828
Cash Investment
Renos & Furnishing
$9,728
Setup Costs
$100
Total
$9,828
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-119.3%
Payback Period Days
0
Property Overview
Loading...