220 Yuba Walk Lawrenceville, Georgia
2 bed • 2.5 bath • 4 guests
Monthly Rent
$33,124
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $190
- Occupancy
- 48%
$5k
$20k
$35k
$55k
$52,140 | $26,267 | $240 | 59.4% | 2 | 4 | 25 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (0) | — | |
$51,898 | $32,777 | $247 | 57.5% | 3 | 6 | 9 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (13) | Profile | |
$50,913 | $33,942 | $236 | 59.2% | 3 | 8 | 13 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.4 (19) | — | |
$49,013 | $38,822 | $303 | 44.3% | 3 | 6 | 29 | 3 | 2 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (110) | Profile | |
$42,002 | $28,079 | $193 | 59.6% | 3 | 7 | 13 | 4 | 2 | $160 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (50) | Profile |
Seasonality
Break-even
$3,549/mo
Avg profit / month
-$788/mo
Best profit month
Jun $544
-$9,460
Profit
Revenue
$33,124
Operating Expenses
$19,784
Operating Income
$13,340
Net Effective Rent
$22,800
Profit (Cash Flow)
-$9,460
$6,725
Cash Investment
Renos & Furnishing
$6,625
Setup Costs
$100
Total
$6,725
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-140.67%
Payback Period Days
0