BNBCalc Short Term Rental Investment Analysis 121 North Hansell Street, Thomasville, GA

3 bed • 2 bath • 9 guests • $250,000

BNB

Calc

Annual Revenue

$44,414

Profit (Cash Flow)

$22,485

Cap Rate

10.0%

Annual Revenue

$44,414

AirDNA projects $197/night at 43% occupancy ($30,939). Airbtics projects $166/night at 53% occupancy ($32,134). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $190 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,651	$32,192	$46,192	$58,463
Occupancy	43%	54%	64%	69%
Nightly Rate	$140	$158	$190	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Colton Home	$23,438	$106	55%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (64)
The Palin House	$43,172	$212	51%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (6)
Hoodwood Guesthouse	$44,928	$264	44%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (52)
Edgewood Cottage	$36,170	$178	51%	3	2	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (80)
Home Sweet Home	$28,656	$151	50%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (27)
Spacious home - all bedrooms have a private bath	$58,501	$222	72%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (66)
Cozy Thomasville Cottage - Walk to Downtown!	$39,818	$176	58%	3	2	2	$91	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Georgia Blue Cottage	$20,424	$158	34%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
The Quail's Nest. Quiet, cozy home near downtown	$34,028	$142	62%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (52)
Chic Thomasville Home: Walk to Downtown!	$62,756	$207	82%	3	2	2	$78	❌	❌	✅	Y / Y	⭐️ 5 (27)
The Wright Place	$33,274	$132	64%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (37)
House on Pinetree	$32,240	$133	65%	3	1	1	$25	❌	❌	✅	Y / Y	⭐️ 5 (101)
Southland Cottage - Walk to Historic Downtown	$43,334	$176	65%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (84)
Fr Porch Family House-walk2 town	$30,687	$151	53%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (14)
The Carter House Established 1866	$14,446	$87	41%	3	2	1	$55	❌	❌	❌	Y / Y	⭐️ 4.7 (103)
Charming Craftsman in the Pines	$41,618	$202	54%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (24)
Welcome to Luxury at the Lake Side A	$29,756	$150	52%	3	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.7 (11)
SOUTHERN CHARM (Kid’s Bunk Room!)	$37,746	$166	59%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (96)
Thomasville Home Sweet Home	$34,880	$166	54%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (28)
Parc View	$46,853	$182	69%	3	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.4 (5)
Magnolia Bloom: self check in, office, large deck	$39,359	$190	54%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (32)
Mi Casa, Su Casa-Cozy 3-BR Home	$32,622	$156	49%	3	2	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (15)
Washington St Cottage	$27,826	$225	33%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (5)
Victoria's Secret Cottage (new construction)	$35,016	$148	63%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (49)
Rosedale's Southern Charm Cottage	$32,031	$159	52%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Cozy 3BR Home Close to shopping	$42,505	$148	77%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
Comfy Cottage - Close to McIntyre Park!	$23,278	$159	40%	3	1	25	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Lakeview Privacy in the Heart of Thomasville	$35,608	$152	62%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (48)
Charming Mid-Century Home 5 Min Drive to Downtown	$27,008	$111	65%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Flamingo Cottage -Charming space near hospital	$34,410	$135	66%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Fresh 3 bedroom executive, Level 2 EV charge!	$31,280	$191	43%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (17)
Luxury at the Lake side B	$34,354	$150	58%	3	3	2	$150	❌	❌	❌	N / N	⭐️ 5 (2)
Remodeled Thomasville Home w/ Charcoal Grill!	$18,154	$124	40%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.4 (8)
Cassidy Entire getaway for 6	$34,563	$125	73%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (19)
Historic Acorn Cottage Downtown Thomasville	$31,276	$228	37%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Charming Downtown Historic Home	$33,863	$257	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Quite-Comfy & Close to Downtown	$31,881	$129	64%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Clairely Meant for You!	$26,672	$163	43%	3	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (48)

Return Metrics

34.06% 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)	$22,484	$44,969	$67,454	$89,939	$112,424	$224,848	$674,546
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999	$199,999
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$7,500	$15,225	$23,181	$31,377	$39,818	$85,979	$356,815
Total Return	$279,984	$310,194	$340,636	$371,316	$402,242	$560,828	$1,281,362

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.06%

Cap Rate

9.98%

Return on Investment

48.5%

121 N Hansell St Thomasville, Georgia, 31792

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

$248,300

Zestimate

135

Airbnb Investor Score

$6,517

Annual Profit

10.0%

Cap Rate

34.1%

Cash on Cash

$44,414

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $197/night at 43% occupancy ($30,939.81). Airbtics projects $190/night at 53% occupancy ($32,134).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$33,361

Avg annual revenue

53%

Avg occupancy rate

$166

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

$25k

$45k

$65k

$22,485

Profit

Revenue

$44,414

Operating Expenses

$19,454

Operating Income

$24,960

Mortgage & Taxes

$2,475

Profit (Cash Flow)

$22,485

$58,500

Cash Investment

Down Payment

$50,000

Renos & Furnishing

$8,500

Total

$58,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.06%

Cap Rate

9.98%

Return on Investment

48.5%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$13,870

Deductible property tax

$2,475

Your total deduction

$49,576

Your adjusted annual income

$150,000 - $49,576 = $100,424

Taxes on $100,424 (30%)

$30,127

Your old tax bill

$45,000

Your new tax bill

$30,127

Estimated tax savings

$14,873

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,791 sqft

Year built:

1926

Size:

1,661 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 4,791 sqft

Building area: 1,661 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Attached Carport

Amenities: -

Price per square foot: $147

Lot Info

Zoning: -

Land Use: -

Parcel Number: 006014010

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $172,618

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $244,600

Schools

Elementary School: Scott Elementary School with 5/10 star rating
Middle School: Macintyre Park Middle School with 4/10 star rating
High School: Thomasville High School with 4/10 star rating