832 Ember Lake Dr Nashville, Tennessee
2 bed • 2 bath • 6 guests
Monthly Rent
$1,701
Zestimate
$40,501
Annual Revenue
Median of 4 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $293
- Occupancy
- 38%
$5k
$30k
$60k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,417
Profit
Revenue
$40,501
Operating Expenses
$21,518
Operating Income
$18,983
Net Effective Rent
$32,400
Profit (Cash Flow)
-$13,417
$9,300
Cash Investment
Renos & Furnishing
$9,200
Setup Costs
$100
Total
$9,300
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-144.27%
Payback Period Days
0
Property Overview
Loading...