1000 Shepherds Ln NE Atlanta, Georgia
4 bed • 2 bath • 8 guests
Monthly Rent
$101,847
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $573
- Occupancy
- 49%
$10k
$80k
$150k
$225k
$225,641 | $117,829 | $1,065 | 58.1% | 4 | 7 | 23 | 4 | 5 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$161,202 | $62,134 | $633 | 69.7% | 4 | 8 | 19 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (27) | — | |
$149,912 | $73,669 | $673 | 61% | 4 | 8 | 20 | 4 | 3 | $350 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (54) | Profile | |
$135,656 | $74,299 | $499 | 74.5% | 4 | 6 | 43 | 5 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (75) | Profile | |
$129,423 | $83,691 | $608 | 58.3% | 4 | 14 | 19 | 8 | 3 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.58 (76) | Profile |
Seasonality
Break-even
$7,535/mo
Avg profit / month
$528/mo
Best profit month
Jul $6,221
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
87.93%
Payback Period Days
0