786 Garrison Dr Nashville, Tennessee
2 bed • 1.5 bath • 6 guests
Monthly Rent
$39,210
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $236
- Occupancy
- 45%
$5k
$20k
$35k
$55k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,064
Profit
Revenue
$39,210
Operating Expenses
$21,214
Operating Income
$17,996
Net Effective Rent
$24,060
Profit (Cash Flow)
-$6,064
$6,475
Cash Investment
Renos & Furnishing
$6,375
Setup Costs
$100
Total
$6,475
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-93.65%
Payback Period Days
0