BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1166 Kendron Ln, Atlanta, GA 30329

4 bed • 3 bath • 12 guests • $570,060

BNB

Calc

Annual Revenue

$81,720

Profit (Cash Flow)

$18,962

Cap Rate

10.1%

Annual Revenue

$81,720

AirDNA projects $312/night at 77% occupancy ($87,746). Airbtics projects $339/night at 66% occupancy ($81,719). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $339 rate per night.

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

Percentiles25%50%75%90%
Revenue$47,832$76,718$132,799$165,353
Occupancy55%67%78%86%
Nightly Rate$230$304$451$507

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Designer BeltlineBeauty w/inlaw.Close 2 everything

No image available

$77,202
$471
42%
452$400❌❌✅Y / Y⭐️ 5 (33)
ᴥᴥ Luxurious 4-Bedroom Free Parking! Pet Friendlyᴥ

No image available

$85,438
$260
86%
442$300❌❌✅Y / Y⭐️ 5 (32)
Stylish Home by Emory & CDC. TVs in all 4 bedrooms

No image available

$55,199
$198
74%
423$175❌❌✅Y / Y⭐️ 4.8 (27)
Entire Duplex in Peaceful Neighborhood

No image available

$85,938
$231
100%
423$120❌❌✅N / Y⭐️ 4.8 (8)
Luxury Modern 4 Bed, 2 Bath | Hot Tub | Huge Patio

No image available

$121,523
$394
79%
423$270❌✅❌Y / Y⭐️ 5 (17)
Midtown Gem at Piedmont Park!

No image available

$133,225
$454
77%
443$350❌❌❌Y / Y⭐️ 5 (28)
Modern Ponce City Market Home Near Piedmont Park

No image available

$86,160
$487
47%
442$295✅❌✅Y / Y⭐️ 5 (147)
Charming Buckhead Beauty 4B/4B

No image available

$103,215
$310
90%
442$120❌❌❌Y / Y⭐️ 5 (45)
Wow!! Modern+Spacious Home ⭐️GREAT LOCATION⭐️

No image available

$50,854
$266
50%
422$220❌❌✅Y / Y⭐️ 4.8 (53)
Luxury and High End Design in the Heart of Atlanta

No image available

$46,801
$210
58%
442$156❌❌❌Y / Y⭐️ 4.8 (86)
The ARTastic® Midtown House in Piedmont Park

No image available

$92,225
$370
67%
422$249❌❌✅Y / Y⭐️ 4.9 (56)
Edgy Overlook - Designer Space with Retro Charm

No image available

$90,193
$346
68%
442$185❌❌✅Y / Y⭐️ 4.9 (66)
Springhouse Midtown Atlanta - Steps from GA Tech!

No image available

$63,544
$482
35%
441$200❌❌✅Y / Y⭐️ 5 (100)
Spacious Midtown 4BR 4BA @ Piedmont Park

No image available

$97,921
$368
70%
442$300❌❌❌Y / Y⭐️ 5 (14)
Elevated Luxury Living w/ Skyline View & Wine Bar

No image available

$109,347
$341
84%
443$195❌❌❌Y / Y⭐️ 5 (81)
Piedmont House, stay in the heart of midtown

No image available

$144,853
$462
84%
442$200❌❌❌Y / Y⭐️ 5 (154)
Emory/CDC Modern Luxury Home (Upstairs)

No image available

$63,332
$205
78%
431$229❌❌❌Y / Y⭐️ 5 (5)
Family Friendly Brookhaven Home with Sunroom

No image available

$48,016
$229
54%
444$175❌❌❌Y / Y⭐️ 5 (34)
Luxury Virginia Highland Home by Ponce City Market

No image available

$160,039
$745
58%
442$175❌❌✅Y / Y⭐️ 5 (110)
1920s midtown home on quiet street

No image available

$131,466
$509
66%
444$250❌✅❌Y / Y⭐️ 5 (17)
Executive Buckhead Luxe Living 4BR/5BEDS/4.5BA

No image available

$123,342
$410
77%
442$499❌❌✅Y / Y⭐️ 5 (23)
Calm Cottage@EMORY 5 KING Beds Outdoor Space

No image available

$96,493
$507
52%
423$0❌❌✅Y / Y⭐️ 4.7 (53)
*DruidHills_4 Bdrm w/GuestHouse*HotTub*SUMMER:Pool

No image available

$74,283
$252
71%
432$250✅✅❌Y / Y⭐️ 4.8 (40)
Glasshaus - Designer Living Near Farmers Market

No image available

$82,104
$384
56%
442$165❌❌✅Y / Y⭐️ 4.7 (19)
Modern 4BR Decatur Home

No image available

$67,194
$215
84%
422$150❌❌✅Y / Y⭐️ 4.9 (16)
Cozy Buckhead 4+3 SFH, backyard

No image available

$75,112
$237
82%
431$249❌❌❌Y / Y⭐️ 5 (85)
Cozy Home/Office away from Home/Office

No image available

$22,343
$122
47%
423$150❌✅❌Y / Y⭐️ 4.8 (15)
High End Luxury in the Heart of Atlanta

No image available

$56,488
$194
75%
432$160❌❌❌Y / Y⭐️ 5 (172)
Intown Dream with Backyard

No image available

$89,918
$450
54%
432$195❌❌✅Y / Y⭐️ 4.8 (29)
Stay in 4BR Retreat Modern Amenities Workspace bve

No image available

$72,694
$284
67%
432$185❌❌❌Y / Y⭐️ 3 (3)
Intown Historic Craftsman Tudor

No image available

$108,687
$512
58%
443$250❌❌❌Y / Y⭐️ 4.9 (8)
Large Family Home with Foosball Table

No image available

$100,518
$433
62%
432$230❌❌✅Y / Y⭐️ 4.8 (45)
Dive, Dine & Dream in Our 4BR!

No image available

$36,415
$229
42%
434$220✅❌❌Y / Y⭐️ 4.5 (19)
2024 Renovated Brookhaven Oasis

No image available

$68,717
$282
64%
443$190❌❌❌Y / Y⭐️ 4.8 (16)
Beautiful home with garage and workout area!

No image available

$71,496
$222
86%
422$180❌❌✅Y / Y⭐️ 5 (14)
Modern Home at piedmont park

No image available

$65,841
$538
31%
432$300❌❌❌Y / Y⭐️ 4.8 (49)
Stunning Southern Experience

No image available

$70,499
$261
72%
431$215❌❌✅Y / Y⭐️ 4.8 (110)
4 Bedroom house @ Clairmont Rd & Buford Hwy NE

No image available

$44,552
$136
86%
432$115❌❌❌Y / Y⭐️ 5 (92)
5 STAR Gated CITY Luxury Home 6 TVs Sleeps 11 pl

No image available

$67,471
$276
65%
432$200✅❌❌Y / Y⭐️ 4.4 (28)
Charming Georgia Getaway, Great In-Town Location!

No image available

$78,932
$298
67%
442$232❌❌❌Y / Y⭐️ 4.4 (5)

Return Metrics

13.36% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$18,961$37,923$56,885$75,846$94,808$189,616$568,850
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$456,048$456,048$456,048$456,048$456,048$456,048$456,048
Down Payment$114,012$114,012$114,012$114,012$114,012$114,012$114,012
Property Appreciation$17,101$34,716$52,859$71,547$90,795$196,052$813,625
Total Return$606,123$642,700$679,804$717,454$755,664$955,729$1,952,535

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

13.36%

Cap Rate

10.07%

Return on Investment

29.36%

property-location

1166 Kendron Ln Atlanta, GA, 30329

4 bed • 3 bath • 12 guests

Est. $2,734/mo

Agent

This property is for sale!

Contact Agent

84

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.49

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%

Profit (Cummulative)

$18,962

$456,048

$10,750

$17,102

$0

Total Gain

$41,664

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

$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: -