BNBCalc Short Term Rental Investment Analysis 105 Beech Court, Senoia, GA

3 bed • 3 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$43,223

Profit (Cash Flow)

-$6,432

Cap Rate

5.3%

Annual Revenue

$43,223

AirDNA projects $191/night at 58% occupancy ($40,461). Airbtics projects $194/night at 57% occupancy ($40,388). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $194 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,616	$40,684	$56,253	$73,556
Occupancy	49%	58%	67%	74%
Nightly Rate	$151	$182	$216	$257

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home - Walkable to downtown Senoia	$34,339	$136	64%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (103)
Our 'Hideaway' in 'The Walking Dead' territory.	$43,838	$167	70%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (135)
Downtown Senoia Historic Getaway	$33,123	$121	70%	3	1	3	$175	❌	✅	❌	Y / Y	⭐️ 4.8 (48)
Spacious Senoia vintage retreat.	$23,197	$154	40%	3	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (81)
Senoia Stately Farmhouse minutes from downtown	$40,274	$175	61%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (128)
Modern and cozy 3 bedroom home in the ❤️ of PTC!	$49,247	$255	51%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Backyard Oasis by Lake Peachtree	$50,094	$182	68%	3	2	2	$165	❌	✅	❌	Y / Y	⭐️ 5 (42)
Dempsey BunkHouse	$32,179	$157	56%	3	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (37)
Cool & Quiet in Fayetteville, GA	$52,906	$179	78%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (138)
Fayetteville, Ga. & Peachtree City	$37,755	$226	43%	3	3.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (87)
Entire 3BR/2BA w/King Bed centre of peachtree city	$35,988	$112	84%	3	2	3	$139	❌	❌	❌	Y / Y	⭐️ 5 (73)
3 Bedroom 2 Bath Cozy & Private	$47,117	$196	63%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (33)
Our Peaceful Haven - 6 minutes to Trilith Studios	$53,867	$198	69%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (106)
Close to ATL Airport. Mins from Trilith Studios	$40,571	$237	43%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (113)
Outdoor comfort/pool table	$42,872	$212	53%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (20)
The Lakehouse at Clearwater	$50,159	$221	61%	3	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (182)
Beautiful Peachtree City home	$46,516	$155	75%	3	3.5	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (15)
Georgia R&R	$28,789	$169	43%	3	3.5	2	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
New Townhome in Peachtree City, Ga.	$36,685	$225	42%	3	2.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (116)
Cozy Newnan Home - 3Bd/2Ba	$35,565	$138	67%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (73)
Cozy Home in Newnan with King Suite.	$30,884	$142	54%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)
Senoia Retreat	$40,172	$196	56%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cozy, Comfy Quiet 3BR in Newnan	$34,034	$118	73%	3	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (73)
Cheerful 3-bedroom home	$23,442	$157	37%	3	3	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Perfect getaway from the noise & chaos of the city	$33,227	$216	40%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (66)
Entire House for you 3 bedroom/1.5 bath	$28,229	$123	60%	3	1.5	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (139)
Victorian Charmer, 3 bed 1 bath	$28,367	$187	35%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (14)
Beautiful 3/2 home South of ATL.	$25,773	$133	51%	3	2	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (95)
Cozy Home Away From Home	$28,619	$105	65%	3	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (126)
Charming Getaway w/ Grill: 2 Mi to Newnan Square!	$39,963	$200	50%	3	2	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (16)
Home Near Airport, Restaurants & Motor Speedway	$39,546	$213	47%	3	2	2	$138	✅	❌	❌	Y / Y	⭐️ 5 (68)
Sleek & Stylish Stay	$48,998	$210	56%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (171)
Retreat @ Anders North - Escape the City+ Be Well	$43,170	$217	50%	3	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (286)
Herrenhaus @ Mado - A Serenbe Luxury Property	$83,296	$437	50%	3	3.5	1	$195	✅	❌	✅	Y / Y	⭐️ 5 (79)
Jonesboro Home w/ Screened-In Porch & Fire Pit!	$51,170	$182	74%	3	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
SANGHA HOUSE ~ Zen Serenbe Retreat w/ Shuffleboard	$67,807	$284	64%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (186)
Stylishly Modern hidden gem	$37,589	$144	63%	3	3	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (84)
Spacious Farm Home, Steps from Serenbe with Pool	$61,541	$372	44%	3	4	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (49)
Kim's Cottage - Historic Newnan, King Master Bed	$50,723	$173	78%	3	2.5	3	$145	❌	❌	✅	Y / Y	⭐️ 5 (29)
Heaven's Dew	$86,503	$359	64%	3	3.5	2	$215	✅	❌	❌	Y / Y	⭐️ 5 (35)

Return Metrics

-5.72% 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)	-$6,431	-$12,863	-$19,294	-$25,726	-$32,157	-$64,315	-$192,947
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,420	$9,114	$14,097	$19,387	$25,004	$58,731	$360,000
Down Payment	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000	$90,000
Property Appreciation	$13,500	$27,405	$41,727	$56,478	$71,673	$154,762	$642,268
Total Return	$101,489	$113,656	$126,529	$140,140	$154,519	$239,177	$899,320

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.72%

Cap Rate

5.31%

Return on Investment

10.23%

105 Beech Ct Senoia, Georgia, 30276

3 bed • 3 bath • 9 guests

Purchase Price

Est. $2,158/mo

Inquire about this property

Contact Agent

$470,400

Zestimate

-11

Airbnb Investor Score

-$6,431

Annual Profit

5.3%

Cap Rate

-5.7%

Cash on Cash

$43,223

Annual Revenue

BNBCalc predicts this property will get $194 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$42,453

Avg annual revenue

57%

Avg occupancy rate

$194

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

$20k

$45k

$65k

$90k

-$6,432

Profit

Revenue

$43,223

Operating Expenses

$19,299

Operating Income

$23,924

Mortgage & Taxes

$30,356

Profit (Cash Flow)

-$6,432

$112,250

Cash Investment

Down Payment

$90,000

Renos & Furnishing

$8,750

Closing Costs

$13,500

Total

$112,250

DSCR Ratio

Weak

0.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.72%

Cap Rate

5.31%

Return on Investment

10.23%

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

$21,357

Deductible property tax

$4,455

Your total deduction

$52,220

Your adjusted annual income

$150,000 - $52,220 = $97,780

Taxes on $97,780 (30%)

$29,334

Your old tax bill

$45,000

Your new tax bill

$29,334

Estimated tax savings

$15,666

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:

0.46 sqft

Year built:

1996

Size:

1,965 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.46 sqft

Building area: 1,965 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Ceiling Fan(s), Central Air, Electric

View: Other

Parking: Driveway

Amenities: Dishwasher, Disposal, Electric Cooktop, Electric Oven

Price per square foot: $239

Lot Info

Zoning: -

Land Use: -

Parcel Number: 162A 133

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $315,321

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $470,400

Schools

Elementary School: Eastside Elementary School with 6/10 star rating
Middle School: East Coweta Middle School with 6/10 star rating
High School: East Coweta High School with 6/10 star rating