4072 Fireoak Dr Decatur, Georgia
3 bed • 2.5 bath • 6 guests
Monthly Rent
$44,624
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $234
- Occupancy
- 52%
$5k
$45k
$85k
$125k
$124,623 | $69,912 | $493 | 69.2% | 3 | 16 | 6 | 11 | 2 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (65) | Profile | |
$79,448 | $36,237 | $331 | 65.7% | 3 | 6 | 33 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (31) | Profile | |
$69,430 | $48,900 | $320 | 59.4% | 3 | 8 | 32 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (36) | Profile | |
$62,595 | $36,436 | $342 | 50.1% | 3 | 6 | 20 | 3 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile | |
$59,068 | $29,400 | $359 | 45.1% | 3 | 8 | 31 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile |
Seasonality
Break-even
$4,674/mo
Avg profit / month
-$955/mo
Best profit month
Jul $796
-$11,463
Profit
Revenue
$44,624
Operating Expenses
$22,487
Operating Income
$22,137
Net Effective Rent
$33,600
Profit (Cash Flow)
-$11,463
$8,725
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$100
Total
$8,725
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-131.37%
Payback Period Days
0