780 Rowan Dr Nashville, Tennessee
3 bed • 2 bath • 9 guests
Monthly Rent
$1,792
Zestimate
$46,606
Annual Revenue
Median of 7 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $357
- Occupancy
- 36%
$10k
$35k
$65k
$95k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,346
Profit
Revenue
$46,606
Operating Expenses
$22,952
Operating Income
$23,654
Net Effective Rent
$36,000
Profit (Cash Flow)
-$12,346
$9,900
Cash Investment
Renos & Furnishing
$9,800
Setup Costs
$100
Total
$9,900
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-124.71%
Payback Period Days
0
Property Overview
Loading...