GA-92 Woodstock, Georgia
2 bed • 2 bath • 4 guests
Monthly Rent
$45,337
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $239
- Occupancy
- 52%
$5k
$25k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,317
Profit
Revenue
$45,337
Operating Expenses
$22,654
Operating Income
$22,683
Net Effective Rent
$24,000
Profit (Cash Flow)
-$1,317
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-19.95%
Payback Period Days
0