• 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
$2,800
Cashflow
$1,622
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  $2,800
Total Expenses  $1,178
Property Taxes  16% $450
Home Insurance  0% $0
PManagement  10% $280
CapEx  5% $140
Vacancy  6% $168
Maintenance  5% $140
Other  0% $0
Google Maps with the subject property comparables is loading...

Projections