694 Shore View Lithonia, Georgia
3 bed • 2 bath • 9 guests
Monthly Rent
$33,619
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $274
- Occupancy
- 34%
$5k
$30k
$60k
$90k
$89,385 | $64,397 | $518 | 47.3% | 4 | 16 | 14 | 23 | 3 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (46) | Profile | |
$70,644 | $49,392 | $450 | 43% | 4 | 16 | 8 | 16 | 2 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (82) | Profile | |
$60,436 | $47,681 | $327 | 50.6% | 3 | 6 | 42 | 4 | 2 | $50 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (53) | Profile | |
$53,964 | $41,440 | $312 | 47.3% | 3 | 9 | 22 | 1 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (38) | — | |
$49,923 | $40,018 | $288 | 47.4% | 3 | 9 | 25 | 5 | 2 | $100 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (325) | Profile |
Seasonality
Break-even
$3,753/mo
Avg profit / month
-$1,124/mo
Best profit month
Jul $155
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-147.59%
Payback Period Days
0