BNBCalc Short Term Rental Investment Analysis 118 Bryant Ln

1 bed • 1 bath • 5 guests • $245,100

BNB

Calc

Report by:

bhbugaboo@gmail.com

Annual Revenue

$52,595

Profit (Cash Flow)

$15,544

Cap Rate

13.1%

Annual Revenue

$52,595

AirDNA projects $192/night at 57% occupancy ($39,972). Airbtics projects $133/night at 61% occupancy ($29,632). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 75% occupancy rate, $192 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,189	$27,878	$54,211	$70,164
Occupancy	42%	65%	78%	93%
Nightly Rate	$95	$108	$180	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cabin in Blue Ridge - Indoor Hot Tub & Fireplace	$44,741	$113	100%	1	2	2	$110	❌	✅	❌	Y / Y	⭐️ 4.9 (229)
Aska Retreat \| Blue Ridge, GA	$33,492	$188	46%	1	2	1	$105	❌	✅	✅	Y / Y	⭐️ 4.9 (26)
Romantic Creek-Side Cabin on 8 Secluded Acres!	$43,272	$142	80%	1	2	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (171)
ℕ𝕖𝕨 Creek Cabin Retreat w/ HotTub & FirePit	$43,059	$118	93%	1	2	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (57)
Aska Bout Our Nest on the Aska Adventure Area	$33,408	$180	47%	1	3	2	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (115)
Mountain View-Private-King bed-Hiking-Wineries!	$30,214	$104	74%	1	3	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (153)
Riverbright Treehouse-Suches June 25 Toccoa River*	$21,257	$70	72%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (472)
Cold Mountain Pond \| Cherry Log, GA	$45,507	$168	68%	1	2	1	$125	❌	✅	❌	Y / Y	⭐️ 4.8 (5)
Daffodil Hill Farm Romantic Luxury Carriage House!	$34,667	$185	48%	1	2	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (165)
Hemlock Creek \| Cherry Log, GA	$52,951	$180	76%	1	2	1	$105	❌	✅	✅	Y / Y	⭐️ 4.3 (9)
Cabin - Cub in the mountai	$35,753	$212	45%	1	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Brand New on Toccoa River-Kayakers dream	$12,872	$146	20%	1	1	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (33)
Cartecay River Tails- Ellijay, GA	$47,020	$246	49%	1	2	1	$125	❌	✅	❌	Y / Y	⭐️ 3.6 (3)
Rooster Ridge Hot Tub View Secluded Wineries*	$31,908	$91	84%	1	1	1	$85	❌	✅	❌	Y / Y	⭐️ 4.9 (643)
The Birdhouse	$29,327	$100	75%	1	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (26)
Modern 1BR \| Fireplace \| Wraparound Deck	$8,742	$107	20%	1	2	2	$72	❌	❌	❌	N / Y	⭐️ 4.8 (49)
Abbie's Waterfall Treehouse w/Hot Tub on Creek	$28,878	$89	78%	1	1	1	$50	❌	✅	❌	N / N	⭐️ 4.8 (594)
Sereni-tree House-The Book Treehouse of Suches	$11,074	$57	43%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 4.7 (458)
Getaway Chattahoochee - Atlanta	$17,360	$102	42%	1	1	1	$45	❌	❌	✅	N / N	⭐️ 4.9 (67)
Firefly Bend Treehouse:Glamping, Hot Tub, Hiking	$26,222	$96	66%	1	1	1	$75	❌	✅	❌	N / Y	⭐️ 4.7 (493)
Lazy Lake \| Cherry Log, GA	$38,435	$191	53%	1	2	1	$115	❌	✅	❌	Y / Y	⭐️ 4.8 (7)
NEW Cozy Cabin with Sunset View - Sleeps 7	$19,479	$108	42%	1	1	1	$139	❌	❌	❌	Y / Y	⭐️ 4.8 (150)
The Owls Nest	$22,228	$89	65%	1	1	1	$30	❌	❌	✅	N / Y	⭐️ 4.7 (43)
Azalea - Tiny Home #4	$21,092	$66	78%	1	1	1	$75	❌	✅	✅	N / Y	⭐️ 4.8 (98)
Mountain Laurel- Creekside Tiny Home #6	$28,945	$80	84%	1	1	1	$75	❌	✅	✅	N / Y	⭐️ 4.8 (181)
Bunkhouse - Americana #1	$12,488	$103	32%	1	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.8 (16)
Bunkhouse - Boho/Hobo #4	$10,176	$103	26%	1	1	1	$25	❌	❌	✅	N / Y	⭐️ 4.6 (23)
Modern Treehouse for Couples -Celebrate Relax Hike	$34,179	$208	42%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (186)
THE HIDEAWAY @ Stanley Creek / Blue Ridge GA, Aska	$35,101	$195	47%	1	1	3	$110	❌	✅	✅	Y / Y	⭐️ 4.8 (35)
Resting Deer - Cozy & Rustic Cabin Sleeps 1 -3	$23,964	$85	70%	1	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (118)
Aska Sunrise \| Blue Ridge, GA	$28,688	$180	41%	1	1	1	$110	❌	✅	❌	Y / Y	⭐️ 4.3 (6)
Trillium-Creekside Tiny Home #5	$22,371	$73	74%	1	1	1	$75	❌	✅	✅	N / Y	⭐️ 4.8 (121)
Summer Camp Summit: 4 Acres+Creek+Nat'l Forest	$39,574	$100	98%	1	1	1	$125	❌	❌	✅	N / Y	⭐️ 5 (164)
Sunshine Summit - 4 Acres+Creek+Trails	$40,743	$104	98%	1	1	1	$125	❌	❌	✅	N / Y	⭐️ 5 (151)
Kalmia - A quiet mountain getaway	$30,486	$94	80%	1	1	2	$85	❌	❌	❌	N / N	⭐️ 5 (117)
Oliver Creek Cabin in the Wilderness!	$41,468	$137	79%	1	1	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (124)
Quiet cabin in the valley	$24,335	$109	61%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (87)
Secluded 1BR Riverfront \| Hot Tub \| Fireplace	$10,086	$165	13%	1	2	1	$117	❌	✅	❌	Y / Y	⭐️ 4.7 (31)
The Retreat at Fall Branch Falls	$97,373	$262	99%	1	1	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (239)
RIVER ROOST - River Front/No Cleaning Fee	$22,465	$186	33%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (236)

Return Metrics

27.57% 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)	$15,544	$31,088	$46,632	$62,176	$77,720	$155,440	$466,322
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,407	$4,964	$7,678	$10,559	$13,619	$31,989	$196,080
Down Payment	$49,020	$49,020	$49,020	$49,020	$49,020	$49,020	$49,020
Property Appreciation	$7,353	$14,926	$22,727	$30,762	$39,038	$84,293	$349,822
Total Return	$74,324	$99,999	$126,058	$152,518	$179,397	$320,743	$1,061,244

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.57%

Cap Rate

13.08%

Return on Investment

44.88%

118 Bryant Lane Suches, Georgia, 30572

1 bed • 1 bath • 5 guests

Purchase Price

Est. $1,176/mo

This property is for sale!

Contact Agent

$52,595

Annual Revenue

BNBCalc predicts this property will get $133 per night with 61% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 33% 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.

$30,885

Avg annual revenue

61%

Avg occupancy rate

$133

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

$10k

$35k

$65k

$100k

$15,544

Profit

Revenue

$52,595

Operating Expenses

$20,517

Operating Income

$32,078

Mortgage & Taxes

$16,534

Profit (Cash Flow)

$15,544

$56,373

Cash Investment

Down Payment

$49,020

Renos & Furnishing

Closing Costs

$7,353

Total

$56,373

DSCR Ratio

Strong

1.94

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.57%

Cap Rate

13.08%

Return on Investment

44.88%

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

$11,633

Deductible property tax

$2,426

Your total deduction

$17,911

Your adjusted annual income

$150,000 - $17,911 = $132,089

Taxes on $132,089 (30%)

$39,627

Your old tax bill

$45,000

Your new tax bill

$39,627

Estimated tax savings

$5,373

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:

43,560 sqft

Year built:

2020

Size:

784 sqft

Type:

OTHER

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: Active

Property Use: Seasonal, Cabin, Vacation Residence

Stories: 1

Lot size: 43,560 sqft

Building area: 784 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RESIDENTIAL

Land Use: Residential

Parcel Number: 0003 022B7

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $97,795

County Est. Land Value: $13,500

Assessed Land Value: $5,400

County Est. Structure Value: $230,988

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/01/19	$13,500	0%	William Hamilton Scott, Darla Edge Scott

Ownership

Name: William Hamilton Scott

Owner Occupied: No

Owner Mailing Address: 344 Charles Rd, Canton, Ga 30115

Years Owned: 57

Home Equity: $235,300

Mortgage Balance Remaining: $118,900

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No