• Airbnb
  • Long-Term
  • Mid-Term
  • New

Project Rental Revenue For Any Address

Long-Term Rental Analysis
2701 Eden St #A & B, Nashville, TN 37208
$03 beds • 3 baths • 2015 sqft

This property could be a profitable Long-Term investment with a projected 999% first-year return on initial cash invested.

Cash On Cash
999%
Cap Rate
999%
Rent
$2,845
Cashflow
$1,656
Rent Confidence:  High
Annual
$34,140
Median
$2,850
Avg
$2,843
Samples
25
Financing

Purchase Price  $0
Downpayment  20.0%
Interest Rate  7.0%
Mortgage Duration  30yr.
Cash To Invest

Total  $0
Downpayment  0% $0
Closing costs  0% $0
Rehab  0% $0
Furnishing  0% $0
Cashflow

Total Income  $2,845
Total Expenses  $1,189
Property Taxes  16% $450
Home Insurance  0% $0
PManagement  10% $284
CapEx  5% $142
Vacancy  6% $171
Maintenance  5% $142
Other  0% $0
Google Maps with the subject property comparables is loading...
#Comparable PropertyRentBedsBathsSQFTDistance
1907 28th Ave N$24003320000.3 mi
22610 Meharry Blvd, Unit A$35003320640.4 mi
31104 B 33rd Ave N$32503321310.8 mi
42410 Alameda St$25953317600.5 mi
52413 Booker St, Unit A$28003317630.6 mi
62501A Scovel St$30003317680.7 mi
72119 Herman St$24953317660.8 mi
8804 28th Ave N$300033.519130.4 mi
9804A 28th Ave N$300033.519130.4 mi
102228 Batavia St$350032.520780.7 mi
112300 Batavia St$310032.520900.7 mi
122312 Merry St$29503317340.8 mi
132313 Merry St$31003317340.8 mi
141515B 21st Ave N$23953317571.3 mi
151515 B 21st Ave N$28503317571.3 mi
162521 Herman St$250033.522410.3 mi
17423A 35th Ave N$290033.521001.3 mi
182820 Torbett St$261032.522000.6 mi
192022 Herman St, Unit A$25003316560.9 mi
202409 Alameda St$270032.518000.5 mi
211515 21st Ave N Unit B$28503317001.3 mi
22907 30th Ave N Unit A$24503315500.4 mi
23606 26th Ave N$315032.523120.7 mi
24928 33rd Ave N Unit A$259032.517440.7 mi
252507 Scovel St$290032.516900.6 mi

Projections