824 E 39th St Savannah, Georgia
4 bed • 2 bath • 4 guests
Monthly Rent
$137,691
Annual Revenue
Median of 25 comps selected by Ulrich, creator of this analysis.
- Avg Daily Rate
- $757
- Occupancy
- 50%
$10k
$105k
$205k
$310k
$309,133 | $59,903 | $11,294 | 7.5% | 4 | 7 | 1 | 7 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.4 (48) | Profile | |
$206,119 | $108,276 | $841 | 67.1% | 4 | 12 | 79 | 6 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (26) | Profile | |
$197,014 | $130,086 | $1,684 | 32.1% | 4 | 8 | 57 | 0 | 3 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 0 (0) | — | |
$168,847 | $116,851 | $790 | 58.6% | 4 | 10 | 55 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (6) | Profile | |
$167,312 | $99,132 | $739 | 62.1% | 4 | 10 | 42 | 7 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile |
Seasonality
Break-even
$5,952/mo
Avg profit / month
$4,955/mo
Best profit month
Jul $13,376
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
603.69%
Payback Period Days
0