607 Silver Moon Dr Loganville, Georgia
3 bed • 3 bath • 9 guests
Monthly Rent
$42,395
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $236
- Occupancy
- 49%
$5k
$30k
$50k
$75k
$75,063 | $44,385 | $319 | 64.4% | 3 | 7 | 39 | 4 | 2 | $150 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.75 (24) | Profile | |
$67,026 | $33,170 | $337 | 54.5% | 3 | 6 | 16 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 1.9 (4) | — | |
$60,302 | $47,290 | $410 | 40.3% | 3 | 10 | 16 | 3 | 2 | $180 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (218) | Profile | |
$60,202 | $23,096 | $242 | 68.2% | 3 | 10 | 49 | 4 | 2 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (34) | Profile | |
$54,336 | $41,294 | $376 | 39.6% | 3 | 10 | 16 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (23) | — |
Seasonality
Break-even
$4,267/mo
Avg profit / month
-$938/mo
Best profit month
Jul $682
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-114.99%
Payback Period Days
0