BNBCalc Short Term Rental Investment Analysis 110 Parkview Trace Pass Southwest, Lilburn, GA

4 bed • 4 bath • 12 guests • $580,000

BNB

Calc

Annual Revenue

$63,279

Profit (Cash Flow)

$35,630

Cap Rate

7.1%

Annual Revenue

$63,279

AirDNA projects $293/night at 58% occupancy ($62,069). Airbtics projects $222/night at 55% occupancy ($44,596). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 55% occupancy rate, $315 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,165	$42,571	$71,009	$95,930
Occupancy	45%	53%	71%	78%
Nightly Rate	$183	$204	$257	$316

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
12 Guests, Pool Table, Arcades & Massive Backyard!	$38,637	$214	46%	4	3	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (62)
NEW! ALL Kings/ Near ATL/ Daybed/Spacious Backyard	$75,229	$311	62%	4	2	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (87)
Newly Remodeled Near Stone Mountain Park	$33,367	$169	49%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (155)
Peaceful pool home, perfect location!	$59,389	$195	81%	4	2	2	$175	✅	✅	✅	Y / Y	⭐️ 4.5 (67)
Lilburn Vacation Home w/ Grill ~ 31 Mi to Atlanta	$51,710	$260	47%	4	3.5	2	$387	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Brand-New 4BR Family Home \|Luxurious Huge HOUSE	$67,671	$285	63%	4	3.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (52)
The Getaway-Deluxe Atlanta Dwelling	$53,555	$211	60%	4	2.5	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (70)
Atlanta Home W/Game Room+BBQ+Coffee Station+6 Beds	$44,243	$316	36%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (23)
Family Home/Near ATL/5beds/3baths/Sleep12	$74,667	$350	55%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (120)
Charming Farmhouse in the Historic City of Tucker	$33,704	$185	46%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (203)
Duluth Home w/ Patio: 22 Mi to Downtown Atlanta!	$117,720	$392	78%	4	3	3	$207	✅	❌	❌	Y / Y	⭐️ 5 (183)
stone mountain area • modern home	$36,517	$184	48%	4	2	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (109)
Large Stone Mountain Home	$79,501	$315	64%	4	3	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (26)
Peaceful Retreat home w/ private spa	$45,622	$156	74%	4	3	3	$175	❌	✅	❌	Y / Y	⭐️ 4.5 (247)
Sweet Dream Home Vacation	$25,489	$117	56%	4	2	2	$88	❌	❌	✅	Y / Y	⭐️ 5 (303)
Boutique Retreat/Duluth/Sleeps 8/25 min to ATL	$55,289	$210	68%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (144)
Charming Retreat Prime Location & Kids' Playground	$52,351	$190	71%	4	2.5	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (96)
Beautiful Home with Room to Live	$49,430	$324	31%	4	3	3	$300	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Stone Mountain Cozy Home	$33,536	$178	49%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (13)
Modern 4 Bedroom Home Minutes From Stone Mountain	$39,053	$180	51%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (58)
Plenty of Space 35 Minutes From Atlanta	$42,014	$266	38%	4	2.5	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (56)
☆ Sleeps 10! 4 bedroom Duluth home w pool table ☆	$46,091	$195	61%	4	2.5	2	$179	❌	❌	❌	Y / Y	⭐️ 5 (133)
Luxury Duluth Vacation Escape .	$41,236	$255	43%	4	4.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (55)
Contemporary Comfort:Steps from Dining & Groceries	$55,746	$172	83%	4	2.5	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (193)
Suburban Family Retreat - Outdoor Garden -Sleep 10	$53,110	$188	71%	4	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (131)
Family Retreat: Sparkling Pool & Relaxing Deck	$69,610	$215	84%	4	2.5	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (141)
HUGE Home 9 beds in Stone Mountain 30min from CITY	$60,654	$208	77%	4	2.5	4	$140	❌	❌	❌	Y / Y	⭐️ 5 (81)
★Perfect Family Getaway with Large Deck Hangout★	$71,306	$211	90%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (154)
Cozy & Spacious 4 BR/3 Bath Sweet Home!	$58,831	$236	64%	4	3	5	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Your Home Away From Home	$39,575	$134	76%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (71)
Sunny 4-Bedroom Home with Gym-5 mins to I-85	$26,298	$184	37%	4	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (115)
Retreat on Mountain Way	$46,659	$242	49%	4	2.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (102)
Centrally Located in Duluth	$38,165	$200	47%	4	3	1	$160	❌	❌	❌	Y / N	⭐️ 4.5 (17)
Charming House/ Family Friendly with Gameroom	$69,538	$334	52%	4	2.5	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (38)
House for vacations.	$19,471	$152	35%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (11)
Southern Charm w/ Sunroom, Nature Trail & Firepit	$23,012	$257	18%	4	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 0 (2)
Entire spacious 2 story house.	$46,157	$172	72%	4	3	6	$125	❌	❌	✅	Y / Y	⭐️ 5 (25)
ranch near Stone Mountain Park	$30,337	$182	45%	4	3	2	$30	❌	✅	✅	Y / Y	⭐️ 5 (7)
Spacious & Family-Friendly • Big Yard • Arcade Fun	$15,872	$189	18%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (25)
Serenity Retreat	$28,782	$185	38%	4	2.5	1	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (18)

Return Metrics

126.74% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$35,630	$71,260	$106,890	$142,521	$178,151	$356,303	$1,068,909
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$17,400	$35,322	$53,781	$72,795	$92,378	$199,471	$827,812
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

126.74%

Cap Rate

7.13%

Return on Investment

188.01%

110 Parkview Trace Pass SW Lilburn, Georgia, 30047

4 bed • 4 bath • 12 guests

Purchase Price

Est. $2,782/mo

Inquire about this property

Contact Agent

$580,000

Zestimate

399

Airbnb Investor Score

$35,630

Annual Profit

7.1%

Cap Rate

126.7%

Cash on Cash

$63,279

Annual Revenue

BNBCalc predicts this property will get $222 per night with 55% occupancy, putting it in the top 44% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$48,728

Avg annual revenue

55%

Avg occupancy rate

$222

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

$50k

$80k

$120k

$35,630

Profit

Revenue

$63,279

Operating Expenses

$21,906

Operating Income

$41,372

Mortgage & Taxes

$5,742

Profit (Cash Flow)

$35,630

$11,000

Cash Investment

Down Payment

Renos & Furnishing

$11,000

Total

$11,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

126.74%

Cap Rate

7.13%

Return on Investment

188.01%

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

$NaN

Deductible property tax

$5,742

Your total deduction

$NaN

Your adjusted annual income

$150,000 - $NaN = $NaN

Taxes on $NaN (30%)

$NaN

Your old tax bill

$45,000

Your new tax bill

$NaN

Estimated tax savings

$NaN

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:

0.34 sqft

Year built:

1995

Size:

3,246 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.34 sqft

Building area: 3,246 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $178

Lot Info

Zoning: -

Land Use: -

Parcel Number: 6122324

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $628,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $580,000

Schools

Elementary School: Arcado Elementary School with 7/10 star rating
Middle School: Trickum Middle School with 6/10 star rating
High School: Parkview High School with 6/10 star rating