property-location

105 River Edge Terrace Ellijay, Georgia

4 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

$70,341

Annual Revenue

Median of 25 comps selected by Andy, creator of this analysis.

Avg Daily Rate
$423
Occupancy
46%

$15k

$55k

$90k

$135k

Family FUN-Mini golf-Playset-Outdoor Movie-Hot tub
$132,846
$354
86%
471032$225❌✅✅Yes / Yes❌⭐️ 4.95 (169)Profile
Luxury Riverfront Cabin-HotTub•Sauna•Firepit•Games
$126,823
$476
62%
45833$300❌✅❌Yes / Yes❌⭐️ 5 (56)Profile
Luxury Creekside~ Hot Tub | Game Room | Fire Pit |
$100,637
$473
49%
45833$289❌✅✅Yes / Yes❌⭐️ 4.98 (83)Profile
MTN Cabin | Sleeps 10 | Hot Tub | Mountain Retreat
$99,379
$358
53%
461032$417✅✅✅Yes / Yes❌⭐️ 4.93 (153)Profile
Open date special! $275 Tube River from Back Yard!
$93,408
$394
54%
33632$242❌✅✅Yes / Yes❌⭐️ 4.97 (92)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,800/mo

Avg profit / month

$29/mo

Best profit month

Jul $3,376

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

1.36%

Cap Rate

6.78%

Profit (Cummulative)

$346

$8,341

$10,750

$25,470

$2,459

Total Gain

$36,615

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.