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 Rental Arbitrage Analysis 1197 Peachtree St NE Suite 780, Atlanta, GA, 30361

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$70,156

Profit (Cash Flow)

$23,032

Cash on Cash Return

267.8%

Annual Revenue

$70,156

AirDNA projects $343/night at 56% occupancy ($70,156). Airbtics projects $348/night at 54% occupancy ($68,636). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $343 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,770$60,263$86,133$188,837
Occupancy46%58%65%76%
Nightly Rate$219$278$353$669

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
Main Home in BEST Midtown Location!

No image available

$105,170
$515
55%
331$150❌❌❌Y / Y⭐️ 4.8 (40)
1 Block from Piedmont Park

No image available

$76,412
$308
66%
342$250❌❌❌Y / Y⭐️ 4.8 (94)
Modern Farm house in heart of the City- Sleeps 12

No image available

$57,592
$221
65%
331$209❌❌✅Y / Y⭐️ 4.8 (110)
Stairway to Heaven, Midtown ATL at Piedmont Park

No image available

$37,947
$213
46%
311$130❌❌❌Y / Y⭐️ 5 (433)
Charming 3 Bedroom Midtown Home

No image available

$70,176
$349
54%
331$150❌❌❌Y / Y⭐️ 5 (63)
Modern Designer 3 Bedroom Townhouse in Midtown

No image available

$59,689
$189
83%
341$200❌❌❌Y / Y⭐️ 4.9 (71)
Midtown - Piedmont Park, the Beltline, and More!

No image available

$107,417
$714
41%
332$125❌❌❌Y / Y⭐️ 5 (82)
Piedmont Park and 14th Street

No image available

$77,214
$307
67%
342$250❌❌❌Y / Y⭐️ 4.8 (38)
Midtown 3 Bedroom ~ Free Gated Parking

No image available

$50,783
$174
75%
334$150❌❌❌Y / Y⭐️ 4.6 (18)
King Bed 3/3 Free Parking Atlantic Station

No image available

$39,698
$206
50%
342$149❌❌❌Y / Y⭐️ 4.8 (83)
3/3 KingBedTownhouse FreeParkingHeart of the City

No image available

$49,262
$257
50%
342$149❌❌❌Y / Y⭐️ 4.8 (26)
Beautiful Midtown home-sleeps 13

No image available

$59,904
$262
59%
331$219❌❌✅Y / Y⭐️ 4.7 (20)
♢ Modern Midtown Getaway ♢- Luxury Chic Unit ✧

No image available

$64,462
$317
53%
321$198❌❌❌Y / Y⭐️ 4.9 (102)
Modern Home in Atlantic Station w Private Backyard

No image available

$77,558
$245
81%
331$180✅❌✅Y / Y⭐️ 4.8 (69)
Parkfront Lux - Designer Stay, Close to Everything

No image available

$75,846
$251
80%
332$130❌❌✅Y / Y⭐️ 4.7 (54)
Luxury on Piedmont

No image available

$61,517
$258
64%
323$150❌❌❌Y / Y⭐️ 4.9 (13)
3 BR 3.5 Bath Midtown Home Close to EVERYTHING

No image available

$107,275
$328
89%
3415$139❌❌✅Y / Y⭐️ 4.9 (58)
BEST Location Midtown Atlanta. 3 bed 3 Bath apt.

No image available

$47,286
$170
76%
3430$250❌❌❌Y / Y⭐️ 4.8 (9)
THE ANSLEY- Luxurious home in heart of Midtown

No image available

$166,446
$649
69%
331$160❌❌✅Y / Y⭐️ 4.7 (62)
Midtown Villa - Family Friendly Near Piedmont Prk

No image available

$52,317
$260
53%
322$250❌❌❌Y / Y⭐️ 5 (17)
West Home | 3 Bed Posh Condo in Midtown F

No image available

$37,158
$216
47%
312$0❌❌❌Y / N⭐️ 5 (1)
Home Park Townhouse

No image available

$24,407
$171
39%
341$0❌❌❌Y / Y⭐️ 5 (4)
Chateau Marminty - Private Designer Gem w/ Hot Tub

No image available

$67,617
$281
64%
322$130❌❌✅Y / Y⭐️ 4.7 (18)
3Br 1930's Midtown Bungalow by Piedmont Park

No image available

$70,740
$302
64%
322$225❌❌❌Y / Y⭐️ 4.9 (34)
3BD-Cozy Home,Walkable,6Min to Piedmont-FREE NIGHT

No image available

$157,832
$665
64%
322$300❌❌❌Y / Y⭐️ 5 (11)
Awesome Atlantic Station loft

No image available

$58,560
$400
40%
332$0❌❌❌Y / Y⭐️ 5 (2)
Authentic Brick Bungalow Midtown Long Term

No image available

$49,721
$209
65%
3228$200❌❌✅Y / Y⭐️ 5 (1)
3/2BeautifulTownhouseFree Parkn

No image available

$47,734
$189
69%
332$0❌❌❌Y / Y⭐️ 0 (2)
Stylish 3 Bed Condo in Midtown F

No image available

$43,263
$250
46%
312$125❌❌❌Y / N⭐️ 0 (0)
Modern & Luxury Vacation Rental in Midtown!

No image available

$65,567
$276
63%
323$200❌❌❌Y / Y⭐️ 0 (5)
Midtown Gem: Walk to Attractions-Sleeps 8

No image available

$39,089
$178
60%
311$0❌❌✅Y / Y⭐️ 0 (3)
Lady Madonna - Walk to Piedmont Park - Flash Sale!

No image available

$53,769
$227
57%
322$431❌❌✅Y / Y⭐️ 4.8 (11)
Midtown Gem 3 bdrm!

No image available

$54,702
$282
53%
323$0✅❌❌Y / Y⭐️ 0 (6)
Luxury Living in Atlantic Station

No image available

$92,430
$414
61%
322$0✅❌❌Y / Y⭐️ 0 (9)

Return Metrics

267.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$23,031$46,063$69,095$92,127$115,158$230,317$690,953
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$23,031$46,063$69,095$92,127$115,158$230,317$690,953

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

267.81%

Payback Period Days

136

Return on Investment

267.81%

property-location

1197 Peachtree St NE Suite 780 Atlanta, Georgia, 30361

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

$2,167

Zestimate

Atlanta

Guide

Zoning

Market

Guide


Laws


Market Data

$70,156

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $343/night at 56% occupancy ($70,156.06). Airbtics projects $348/night at 54% occupancy ($68,636).

Top 51% of comparables

Top 26% 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.

$63,257

Avg annual revenue

54%

Avg occupancy rate

$348

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

$25k

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

$23,032

Profit

Revenue

$70,156

Operating Expenses

$21,120

Operating Income

$49,036

Net Effective Rent

$26,004

Profit (Cash Flow)

$23,032

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

267.81%

Payback Period Days

136