BNBCalc Short Term Rental Investment Analysis 101 Stockton Pass, Bonaire, GA 31005

3 bed • 2 bath • 9 guests • $245,900

BNB

Calc

Annual Revenue

$21,330

Profit (Cash Flow)

-$11,710

Cap Rate

2.0%

Annual Revenue

$21,330

AirDNA projects $146/night at 40% occupancy ($21,330). Airbtics projects $124/night at 60% occupancy ($27,174). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 40% occupancy rate, $146 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$19,770	$28,735	$35,830	$49,695
Occupancy	52%	62%	69%	77%
Nightly Rate	$96	$116	$130	$160

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dana’s Place	$27,527	$117	61%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (78)
Spacious 3 BR Home Near Robins Air Force Base	$35,639	$131	69%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
No Clean Fee: Private Rustic Retreat	$24,625	$116	58%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Cheerful 3 Bedroom residential home- Warner Robins	$21,137	$105	51%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Updated 3 bedroom w/ Game Room and Pets Allowed!	$35,829	$129	64%	3	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (94)
Mel's home away	$16,061	$93	39%	3	2	2	$127	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Lakefront 3BR \| Fast Wifi \| Close to f/RAFB	$43,466	$152	70%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Pretty Perfect Home in Warner Robins for Mid Stays	$25,773	$88	77%	3	2	20	$200	❌	❌	✅	Y / Y	⭐️ 5 (5)
The Purple Cottage	$38,798	$234	41%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
worker's home 5 min Air Force Walmart 3 beds house	$24,849	$78	78%	3	2	3	$69	❌	❌	❌	Y / Y	⭐️ 5 (48)

Return Metrics

-18% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,710	-$23,420	-$35,130	-$46,841	-$58,551	-$117,103	-$351,309
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,720	$196,720	$196,720	$196,720	$196,720	$196,720	$196,720
Down Payment	$49,180	$49,180	$49,180	$49,180	$49,180	$49,180	$49,180
Property Appreciation	$7,377	$14,975	$22,801	$30,862	$39,165	$84,569	$350,963
Total Return	$241,566	$237,454	$233,570	$229,921	$226,513	$213,365	$245,554

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18%

Cap Rate

1.98%

Return on Investment

-2.94%

101 Stockton Pass Bonaire, GA, 31005

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,179/mo

This property is for sale!

Contact Agent

-74

Airbnb Investor Score

-$11,710

Annual Profit

2.0%

Cap Rate

-18.0%

Cash on Cash

$21,330

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 40% occupancy.Projected nightly rate is $124/night at 60% occupancy.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$29,370

Avg annual revenue

60%

Avg occupancy rate

$124

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$35k

$45k

-$11,710

Profit

Revenue

$21,330

Operating Expenses

$16,453

Operating Income

$4,877

Mortgage & Taxes

$16,588

Profit (Cash Flow)

-$11,710

$65,057

Cash Investment

Down Payment

$49,180

Renos & Furnishing

$8,500

Closing Costs

$7,377

Total

$65,057

DSCR Ratio

Weak

0.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18%

Cap Rate

1.98%

Return on Investment

-2.94%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,671

Deductible property tax

$2,434

Your total deduction

$37,244

Your adjusted annual income

$150,000 - $37,244 = $112,756

Taxes on $112,756 (30%)

$33,827

Your old tax bill

$45,000

Your new tax bill

$33,827

Estimated tax savings

$11,173

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -