3124 Shadowood Ln Marietta, Georgia
5 bed • 3.5 bath • 10 guests
Monthly Rent
$3,227
Zestimate
$86,511
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $535
- Occupancy
- 44%
$10k
$60k
$110k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$15,457
Profit
Revenue
$86,511
Operating Expenses
$32,330
Operating Income
$54,181
Net Effective Rent
$38,724
Profit (Cash Flow)
$15,457
$27,588
Cash Investment
Renos & Furnishing
$27,488
Setup Costs
$100
Total
$27,588
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
56.02%
Payback Period Days
651
Property Overview
Loading...