property-location

2037 Conrad Ave SE Atlanta, Georgia

4 bed • 3 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$68,430

Annual Revenue

Median of 25 comps selected by Eugene, creator of this analysis.

$10k

$75k

$140k

$205k

Atlanta City Splendor
$205,295
$611
70%
4583.53$930❌✅❌Yes / Yes❌⭐️ 5 (34)Profile
Modern ATL Luxury-Sleeps 12-Free Parking-Game Room
$128,546
$509
63%
461233$250❌❌✅Yes / Yes❌⭐️ 4.85 (73)Profile
Modern Home Near Mercedes-Benz & Downtown ATL
$107,800
$503
46%
44831$234❌❌✅Yes / Yes❌⭐️ 4.96 (56)Profile
Grant Park x Midtown Modern x Parks/Zoo/Aquarium
$103,437
$391
60%
4483.53$281❌❌❌Yes / No❌⭐️ 4.98 (40)Profile
Modern 4BR/4B Near Downtown ATL
$99,119
$348
76%
4593.52$87❌❌❌Yes / Yes❌⭐️ 4.85 (94)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,831/mo

Avg profit / month

-$1,053/mo

Best profit month

Jul $5

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-104.89%

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.