915 Silver Lake Dr Acworth, Georgia
3 bed • 2.5 bath • 9 guests
Monthly Rent
$51,289
Annual Revenue
Median of 17 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $279
- Occupancy
- 50%
$5k
$35k
$60k
$90k
$88,106 | $62,373 | $405 | 59.6% | 4 | 10 | 19 | 6 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$77,956 | $45,941 | $364 | 58.7% | 4 | 8 | 32 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (55) | Profile | |
$63,972 | $24,674 | $363 | 48.3% | 3 | 16 | 19 | 7 | 3 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (67) | Profile | |
$61,744 | $43,214 | $298 | 56.8% | 3 | 8 | 53 | 4 | 3 | $129 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (138) | Profile | |
$60,999 | $30,158 | $233 | 71.8% | 3 | 6 | 7 | 1 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (36) | — |
Seasonality
Break-even
$4,520/mo
Avg profit / month
-$330/mo
Best profit month
Jul $1,710
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-28.41%
Payback Period Days
0