2759 Ellenwood Cir Macon, Georgia
3 bed • 1 bath • 9 guests
Monthly Rent
$37,676
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $219
- Occupancy
- 47%
$0k
$25k
$45k
$70k
$70,861 | $33,415 | $234 | 82.8% | 2 | 5 | 12 | 3 | 2 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$54,861 | $36,021 | $292 | 51.4% | 3 | 6 | 59 | 4 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (306) | Profile | |
$52,678 | $29,480 | $192 | 75.2% | 3 | 5 | 20 | 4 | 2 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (34) | Profile | |
$51,899 | $22,479 | $420 | 33.9% | 4 | 16 | 106 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.3 (7) | — | |
$48,396 | $34,409 | $253 | 52.5% | 3 | 8 | 23 | 4 | 2 | $110 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (192) | Profile |
Seasonality
Break-even
$3,084/mo
Avg profit / month
-$110/mo
Best profit month
Jul $1,175
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-3.06%
Payback Period Days
0