9040 Main St Woodstock, Georgia

2 bed • 1.5 bath • 4 guests

Monthly Rent

$46,027

Median of 25 selected comps

$5k

$25k

$50k

$75k


Pool + Firepit \| Pet Friendly \| 1 Mi to Downtown	$74,130	$51,606	$365	55.6%	3	6	37	4	2	$125	✅	❌	✅	Yes / Yes	❌	⭐️ 4.93 (141)	Profile
5 Min Downtown \| Luxury Shipping Container \| Pets	$62,101	$41,601	$336	50.6%	2	6	38	4	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.98 (45)	Profile
Mama’s House on Mill Creek	$60,785	$39,828	$251	66.4%	3	6	41	3	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 4.98 (42)	Profile
Pet Friendly \| Temp Stay \| 10 min to DT Woodstock	$58,043	$20,916	$410	38.8%	3	6	4	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4 (1)	Profile
Modern 3BR Townhome Near Downtown Woodstock	$55,802	$15,250	$263	58%	3	6	9	3	2	$145	❌	❌	✅	Yes / Yes	❌	⭐️ 4.8 (45)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$4,501/mo

Avg profit / month

-$666/mo

Best profit month

Jun $1,186

Revenue

$46,027

Operating Expenses

$22,816

Operating Income

$23,211

Net Effective Rent

$31,200

Profit (Cash Flow)

-$7,989

Renos & Furnishing

$6,375

Setup Costs

$100

Total

$6,475

Revenue Appreciation

Cash on Cash Return

-123.38%

Payback Period Days