1113 Windsor St SW Atlanta, Georgia
4 bed • 2 bath • 12 guests
Monthly Rent
$2,181
Zestimate
$59,826
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $416
- Occupancy
- 39%
$15k
$50k
$90k
$130k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,033
Profit
Revenue
$59,826
Operating Expenses
$26,059
Operating Income
$33,767
Net Effective Rent
$46,800
Profit (Cash Flow)
-$13,033
$9,780
Cash Investment
Renos & Furnishing
$9,680
Setup Costs
$100
Total
$9,780
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-133.26%
Payback Period Days
0
Property Overview
Loading...