960 Commerce St Nashville, Tennessee
1 bed • 1 bath • 2 guests
$59,570
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $364
- Occupancy
- 45%
$10k
$30k
$50k
$75k
$73,526 | $51,366 | $365 | 55.1% | 1 | 4 | 44 | 2 | 1 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (408) | Profile | |
$71,771 | $46,721 | $310 | 63.4% | 1 | 4 | 47 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (34) | — | |
$70,851 | $50,381 | $330 | 58.9% | 1 | 2 | 51 | 1 | 1 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (100) | Profile | |
$67,089 | $49,651 | $335 | 54.9% | 1 | 2 | 40 | 2 | 1 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (386) | Profile | |
$66,256 | $46,950 | $330 | 55% | 1 | 4 | 36 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (171) | — |
Seasonality
Break-even
$2,307/mo
Avg profit / month
$2,658/mo
Best profit month
Oct $5,629
$59,570
Revenue
Revenue
$59,570
Cleaning
$6,566
Cohost commission
$11,914
Owner payout
$41,090
$0
Cash Investment
Renos & Furnishing
$0
Total
$0