property-location

24 N Main St Ellijay, Georgia

3 bed • 3 bath • 6 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$55,251

Annual Revenue

Median of 25 selected comps

$10k

$45k

$85k

$125k

*Riverhouse on the Cartecay*WaterFront~Tube~Family
$121,908
$398
65%
34622$428❌✅✅Yes / Yes❌⭐️ 4.94 (49)Profile
Riverscape | Ellijay, Georgia
$117,924
$490
57%
33622$466❌❌❌Yes / Yes❌⭐️ 5 (14)Profile
Private River Cabin + Game Room- Near Blue Ridge
$112,315
$337
79%
34623$175❌✅✅Yes / Yes❌⭐️ 4.88 (140)Profile
Amazing View / Sunset / Hot Tub / Covered Deck
$95,814
$304
74%
38833$230❌✅✅Yes / Yes❌⭐️ 4.98 (126)Profile
River Run | Ellijay, Georgia
$74,775
$364
46%
33632$327❌❌❌Yes / Yes❌⭐️ 5 (15)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,622/mo

Avg profit / month

$983/mo

Best profit month

Oct $3,082

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

11.38%

Cap Rate

9.15%

Profit (Cummulative)

$11,801

$4,812

$8,750

$14,693

$2,018

Total Gain

$33,324

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.