property-location

6370 Ashdale Dr Atlanta, Georgia

5 bed • 3 bath • 15 guests

Monthly Rent

$71,009

Annual Revenue

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

Avg Daily Rate
$493
Occupancy
39%

$5k

$45k

$85k

$130k

5BR College Park Gem | 5 Min to ATL Airport
$130,771
$68,969
$604
59.3%
510854$0❌❌❌Yes / Yes❌⭐️ 4.89 (9)Profile
New! Family Reunion 5BR House | Sleeps 16+
$107,047
$79,966
$634
46.2%
51637104$0❌❌✅Yes / Yes✅⭐️ 4.88 (52)Profile
Mansion With Private Pool Basketball & Tennis courts
$104,168
$66,137
$888
32.1%
5143006$0❌❌❌Yes / No❌⭐️ 4 (3)

—

Mansion With Private Pool Bsktball & Tennis courts
$104,076
$81,178
$778
36.7%
5143876$400✅❌✅Yes / Yes✅⭐️ 4.7 (92)Profile
New! Luxe Family-Friendly Staycation Sleeps 16+
$98,867
$56,099
$770
35.2%
5162254$0❌❌❌Yes / Yes❌⭐️ 4.9 (3)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$4,850/mo

Avg profit / month

$516/mo

Best profit month

Jul $4,305

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

63.71%

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.