780 Rowan Dr Nashville, Tennessee
3 bed • 2 bath • 6 guests
Monthly Rent
$45,080
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $326
- Occupancy
- 38%
$5k
$35k
$65k
$95k
$91,999 | $51,729 | $356 | 70.8% | 3 | 7 | 21 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$83,562 | $43,647 | $330 | 69.4% | 3 | 7 | 22 | 4 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (44) | Profile | |
$61,174 | $30,892 | $416 | 40.3% | 3 | 10 | 23 | 5 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (22) | Profile | |
$59,117 | $46,337 | $386 | 42% | 3 | 8 | 90 | 6 | 2 | $195 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (61) | Profile | |
$53,943 | $37,893 | $463 | 31.9% | 3 | 6 | 43 | 4 | 3 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (26) | Profile |
Seasonality
Break-even
$4,997/mo
Avg profit / month
-$1,349/mo
Best profit month
May -$147
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-175.01%
Payback Period Days
0