162 Chestnut Cir NE Atlanta, Georgia

2 bed • 2 bath • 4 guests

Monthly Rent

$47,215

Median of 25 selected comps

$5k

$40k

$80k

$120k


The Boutique Luxe \| City View \| Romantic Escape	$120,597	$68,683	$647	51.1%	2	5	29	3	2	$0	✅	❌	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Blue Luxe \| Balcony View \| Pool \| Modern Amenities	$113,474	$74,548	$626	49.7%	2	5	28	3	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.9 (8)	—
The Luxe \| City View \| Romantic Escape	$108,625	$71,669	$604	49.2%	2	5	28	3	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.7 (10)	—
Furnished Apartment In Buckhead Atlanta	$79,318	$47,496	$448	48.5%	2	5	4	3	2	$0	❌	❌	❌	Yes / Yes	✅	⭐️ 0 (0)	Profile
Ruby Retreat \| Elegance & Comfort \| Pool \| Workout	$58,709	$20,159	$352	45.7%	2	5	18	3	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (12)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$5,720/mo

Avg profit / month

-$1,785/mo

Best profit month

Jun $115

Revenue

$47,215

Operating Expenses

$23,096

Operating Income

$24,119

Net Effective Rent

$45,540

Profit (Cash Flow)

-$21,421

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Revenue Appreciation

Cash on Cash Return

-324.55%

Payback Period Days