1166 Kendron Ln Atlanta, GA, 30329
4 bed • 3 bath • 12 guests
Est. $2,734/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$18,961
Annual Profit
10.1%
Cap Rate
13.4%
Cash on Cash
$81,720
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $312/night at 77% occupancy ($87,746.21). Airbtics projects $339/night at 66% occupancy ($81,719).
Top 56% of comparables
Top 46% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$82,989
Avg annual revenue
66%
Avg occupancy rate
$339
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$160k
Sign up to see the data on 40 all comparables
$18,962
Profit
Revenue
$81,720
Operating Expenses
$24,304
Operating Income
$57,416
Mortgage & Taxes
$38,454
Profit (Cash Flow)
$18,962
$141,864
Cash Investment
Down Payment
$114,012
Renos & Furnishing
$10,750
Closing Costs
$17,102
Total
$141,864
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
13.36%
Cap Rate
10.07%
STR Tax Calculator (USA)
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
$27,056
Deductible property tax
$5,644
Your total deduction
$105,383
Your adjusted annual income
$150,000 - $105,383 = $44,617
Taxes on $44,617 (30%)
$13,385
Your old tax bill
$45,000
Your new tax bill
$13,385
Estimated tax savings
$31,615
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: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -