property-location

137 Birch Tree Wy Cumming, Georgia

4 bed • 3.5 bath • 12 guests

Monthly Rent

$76,054

Annual Revenue

Median of 19 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$488
Occupancy
43%

$0k

$70k

$140k

$215k

Spacious 4bedroom Home with private Acre lot
$214,268
$162,258
$1,381
42.5%
4122242$0❌❌✅Yes / Yes❌⭐️ 1.8 (5)

—

Quiet Country Farmhouse
$208,914
$157,079
$1,449
39.5%
4111343$0❌❌✅Yes / Yes❌⭐️ 2.4 (15)

—

2 story dock / hot tub / game room / pets ok
$208,247
$117,570
$799
71.4%
4132043$0❌❌✅Yes / Yes❌⭐️ 2.45 (17)

—

two story dock/hot tub/game room/pets ok
$136,792
$100,130
$746
50.2%
4133483$400❌✅✅Yes / Yes❌⭐️ 4.94 (49)Profile
Waterfront 4bd 3.5ba Year-round Deep Water Double Deck Dock Lrg 6 person Spa
$86,882
$40,303
$539
44.1%
4107343$0❌❌❌Yes / Yes❌⭐️ 2.5 (85)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,650/mo

Avg profit / month

$584/mo

Best profit month

Jul $4,986

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

85.03%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.