6255 Beaver Creek Trail College Park, Georgia
4 bed • 2.5 bath • 12 guests
Monthly Rent
$37,220
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $274
- Occupancy
- 37%
$0k
$25k
$45k
$70k
$68,330 | $47,459 | $443 | 42.3% | 3 | 12 | 17 | 7 | 3 | $249 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (33) | Profile | |
$67,107 | $37,511 | $331 | 55.5% | 3 | 6 | 7 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.87 (31) | Profile | |
$65,084 | $48,405 | $659 | 27.1% | 4 | 14 | 7 | 4 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (41) | Profile | |
$57,044 | $27,635 | $278 | 56.3% | 4 | 8 | 2 | 4 | 2 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile | |
$53,588 | $43,397 | $338 | 43.4% | 4 | 10 | 38 | 5 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (61) | Profile |
Seasonality
Break-even
$4,364/mo
Avg profit / month
-$1,496/mo
Best profit month
Jul $530
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-159.18%
Payback Period Days
0