BNBCalc Short Term Rental Investment Analysis 1073 Mayson Turner Rd NW, Atlanta, GA 30314

4 bed • 3 bath • 12 guests • $543,300

BNB

Calc

Annual Revenue

$73,122

Profit (Cash Flow)

$13,287

Cap Rate

9.2%

Annual Revenue

$73,122

AirDNA projects $331/night at 52% occupancy ($62,865). Airbtics projects $252/night at 54% occupancy ($49,702). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,996	$52,897	$77,154	$103,674
Occupancy	40%	55%	65%	77%
Nightly Rate	$171	$250	$308	$351

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mini Mansion w/ HotTub, Movie Theater, Bar & Yoga	$86,544	$283	77%	4	4	1	$219	❌	✅	❌	Y / Y	⭐️ 5 (83)
Elegant 4 bedroom w/ Private Backyard Downtown ATL	$44,989	$370	31%	4	3.5	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (40)
Oasis In Downtown Atlanta	$48,689	$227	54%	4	2.5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (30)
Luxury Smart Home: 2 Miles to Downtown Atlanta!	$67,539	$295	58%	4	3.5	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (54)
Atlanta's Hidden Treasure	$37,504	$157	57%	4	2	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (83)
Westside Graffiti Lux	$46,224	$151	80%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (63)
1 night free! Modern home, private backyard	$91,518	$294	82%	4	3	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (20)
Booker Street House	$92,078	$349	71%	4	3.5	1	$80	❌	✅	✅	Y / Y	⭐️ 5 (47)
Charming Bungalow in Downtown Atlanta!	$40,363	$175	59%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Chic Ranch Home w/ Backyard Retreat \| Near DT ATL	$52,840	$299	46%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (45)
Beautiful Home - Just 2 miles from Downtown ATL	$41,311	$156	64%	4	2	1	$159	❌	❌	❌	Y / Y	⭐️ 5 (125)
Killian's View at Sunset	$41,083	$211	52%	4	3	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (70)
Luxury Living \| Mins to Downtown \| Deck & Games	$52,600	$174	76%	4	3	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (36)
Camilla Haus - High End Luxury Modern Home	$66,327	$215	77%	4	3	1	$239	❌	❌	❌	Y / Y	⭐️ 5 (118)
Downtown Duplex2, mins. to GWCC, SFA, MBS, HBCUs	$46,758	$328	38%	4	2	2	$228	❌	❌	❌	Y / Y	⭐️ 5 (75)
Downtown Duplex1, mins. to GWCC, Stadium, HBCUs	$50,638	$322	42%	4	2	2	$228	❌	❌	❌	Y / Y	⭐️ 5 (80)
Gideons Getaway By Atlanta Beltine	$21,856	$134	36%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
Beautiful Comfy Home Close to Major Attractions	$35,045	$163	52%	4	3	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (131)
Steps to downtown and minutes from Atl Airport!	$65,663	$295	59%	4	3	3	$195	❌	❌	❌	Y / Y	⭐️ 4.5 (80)
Beautiful Home Close to Most ATL Attractions	$41,737	$162	65%	4	2	1	$159	❌	❌	❌	Y / Y	⭐️ 5 (142)
4 bedroom home close to everything	$83,986	$328	67%	4	2.5	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (66)
Downtown Home near MB Stadium	$57,715	$327	46%	4	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (26)
GT, MercedesBenz Stadium, GWCC, Downtown, Midtown	$46,223	$159	75%	4	3	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (140)
West Side Jewel	$39,662	$248	41%	4	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (24)
Lovely Bungalow!	$24,820	$152	37%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (13)
Large Groups\| King Beds\| 3mins to Benz Stadium	$56,089	$241	61%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (63)
Huge home for up to 15! Convenient to EVERYTHING!	$59,438	$406	40%	4	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
Gorgeous Renovated Home near Mercedes Benz	$62,776	$190	84%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (122)
SuperHost ~ Half Mile from Mercedes Benz Stadium!	$56,603	$253	59%	4	3	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (41)
Insta-friendly Cozy Blue House	$41,453	$260	40%	4	4	2	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (44)
Cozy Oasis	$59,795	$301	50%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 3.6 (6)
Mins 2 GWCC/MercedesBenz/Aquarium/AmericasMart	$38,182	$163	64%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy Beckwith Getaway ! ! !	$60,874	$308	54%	4	4	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (7)
W Midtown Atlanta Great Location	$20,858	$139	41%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (7)
Luxury Westside Atlanta Home	$28,349	$205	35%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
New! Downtown Luxe: 4BR 2.5 BA, Sleeps 10+	$99,209	$437	59%	4	3	2	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
~ 1/2 Mi to Mercedes-Benz Stadium: Atlanta Home	$57,627	$235	67%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (11)

Return Metrics

9.79% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$13,286	$26,573	$39,860	$53,146	$66,433	$132,867	$398,601
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$434,640	$434,640	$434,640	$434,640	$434,640	$434,640	$434,640
Down Payment	$108,660	$108,660	$108,660	$108,660	$108,660	$108,660	$108,660
Property Appreciation	$16,299	$33,086	$50,378	$68,188	$86,533	$186,849	$775,431
Total Return	$572,885	$602,960	$633,538	$664,635	$696,267	$863,016	$1,717,332

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.79%

Cap Rate

9.19%

Return on Investment

25.73%

1073 Mayson Turner Rd NW Atlanta, Georgia, 30314

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,606/mo

Inquire about this property

Contact Agent

$543,300

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$13,286

Annual Profit

9.2%

Cap Rate

9.8%

Cash on Cash

$73,122

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $331/night at 52% occupancy ($62,865.79). Airbtics projects $252/night at 54% occupancy ($49,702).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$51,444

Avg annual revenue

54%

Avg occupancy rate

$252

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

$70k

$100k

$13,287

Profit

Revenue

$73,122

Operating Expenses

$23,186

Operating Income

$49,936

Mortgage & Taxes

$36,649

Profit (Cash Flow)

$13,287

$135,709

Cash Investment

Down Payment

$108,660

Renos & Furnishing

$10,750

Closing Costs

$16,299

Total

$135,709

DSCR Ratio

Strong

1.36

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.79%

Cap Rate

9.19%

Return on Investment

25.73%

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

$25,786

Deductible property tax

$5,379

Your total deduction

$105,372

Your adjusted annual income

$150,000 - $105,372 = $44,628

Taxes on $44,628 (30%)

$13,388

Your old tax bill

$45,000

Your new tax bill

$13,388

Estimated tax savings

$31,612

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:

6,926 sqft

Year built:

2022

Size:

2,856 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 6,926 sqft

Building area: 2,856 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Ceiling Fan(s)

View: Other

Parking: Garage, Kitchen Level, Parking Pad

Amenities: Dishwasher, Disposal, Electric Range, Range Hood, Refrigerator

Price per square foot: $190

Lot Info

Zoning: -

Land Use: -

Parcel Number: 14 011500030166

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: $442,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $543,300

Schools

High School: Booker T. Washington High School with 2/10 star rating