property-location

6885 White Walnut Way Braselton, Georgia

2 bed • 2 bath • 6 guests

Monthly Rent

$36,004

Annual Revenue

Median of 21 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$195
Occupancy
50%

$5k

$25k

$50k

$75k

First Floor Apartment with Country Feels
$71,733
$34,969
$263
74.8%
231522$300❌❌✅Yes / Yes❌⭐️ 5 (5)Profile
Remodeled 2Bd 2Ba House on 1 Acre Near Lake Lanier
$61,940
$26,916
$220
77.2%
261042$135❌❌❌Yes / Yes❌⭐️ 4.99 (72)Profile
> Charming Modern Guest House Near Lake Lanier
$60,865
$31,169
$393
42.5%
261721$0❌❌❌Yes / Yes❌⭐️ 4.94 (35)Profile
Modern 2BR Townhome King Beds Near Mall GA
$56,079
$41,149
$326
47.1%
241322$0❌❌❌Yes / Yes❌⭐️ 2.45 (19)

—

Modern 2BR Townhome | King Beds | Near Mall GA
$54,771
$41,082
$344
43.6%
241322$134❌❌❌Yes / Yes❌⭐️ 4.94 (67)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,856/mo

Avg profit / month

-$1,023/mo

Best profit month

Jun $402

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-173.1%

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.