84 Evanston Ave Nashville, Tennessee
2 bed • 2.5 bath • 6 guests
Monthly Rent
$2,626
Zestimate
$42,100
Annual Revenue
Median of 6 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $244
- Occupancy
- 47%
$10k
$30k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$15,793
Profit
Revenue
$42,100
Operating Expenses
$21,893
Operating Income
$20,207
Net Effective Rent
$36,000
Profit (Cash Flow)
-$15,793
$8,684
Cash Investment
Renos & Furnishing
$8,584
Setup Costs
$100
Total
$8,684
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-181.86%
Payback Period Days
0
Property Overview
Loading...