property-location

503 Rockwell St SW Atlanta, Georgia

4 bed • 3.5 bath • 8 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$73,550

Annual Revenue

Median of 25 comps selected by Eugene, creator of this analysis.

$10k

$75k

$135k

$205k

Atlanta City Splendor
$205,295
$611
70%
4583.53$930❌✅❌Yes / Yes❌⭐️ 5 (34)Profile
5 mins to DT, King bed, 4 BR/3 BA home, Sleeps 10
$178,351
$465
82%
451031$460❌❌❌Yes / Yes❌⭐️ 4.92 (397)Profile
5 Min Mercedes-Benz | Game Room | Sleeps 10
$110,093
$384
63%
46103.51$224❌❌❌Yes / Yes❌⭐️ 4.89 (157)Profile
Steps away from DT ATL/with 2 masters.
$109,250
$571
43%
4483.52$253❌❌❌Yes / Yes❌⭐️ 5 (36)Profile
Lux Modern Home Downtown Atlanta /GWCC, MB Stadium
$108,435
$483
49%
4483.52$250❌❌❌Yes / Yes❌⭐️ 4.98 (63)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,686/mo

Avg profit / month

-$717/mo

Best profit month

Jul $662

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-62.71%

Payback Period Days

0

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.