303 Nottingham Dr Woodstock, Georgia
2 bed • 1 bath • 4 guests
Monthly Rent
$49,783
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $256
- Occupancy
- 53%
$5k
$25k
$50k
$75k
$73,788 | $51,606 | $365 | 55.4% | 3 | 6 | 37 | 4 | 2 | $125 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (141) | Profile | |
$68,743 | $36,757 | $400 | 47.1% | 3 | 6 | 33 | 3 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (37) | Profile | |
$62,605 | $43,358 | $300 | 57.3% | 3 | 8 | 53 | 4 | 3 | $129 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (138) | Profile | |
$61,777 | $41,601 | $336 | 50.3% | 2 | 6 | 38 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile | |
$60,534 | $39,828 | $251 | 66.2% | 3 | 6 | 41 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (42) | Profile |
Seasonality
Break-even
$5,925/mo
Avg profit / month
-$1,776/mo
Best profit month
Jun $227
-$21,316
Profit
Revenue
$49,783
Operating Expenses
$23,699
Operating Income
$26,084
Net Effective Rent
$47,400
Profit (Cash Flow)
-$21,316
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-335.68%
Payback Period Days
0