BNBCalc Short Term Rental Rental Arbitrage Analysis 1260 Calhoun Ter Sw

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$37,021

Profit (Cash Flow)

-$4,992

Cash on Cash Return

-58.0%

Annual Revenue

$37,021

AirDNA projects $199/night at 51% occupancy ($37,068). Airbtics projects $181/night at 56% occupancy ($37,021). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 56% occupancy rate, $181 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,029	$36,511	$57,409	$77,663
Occupancy	39%	54%	70%	87%
Nightly Rate	$131	$171	$210	$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Bungalow Near ATL Attractions!	$21,930	$111	42%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (55)
Golden Sunrise Retreat	$84,055	$201	100%	3	3	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Sky Blue House Atlanta 3BR - Heart of Downtown	$48,615	$215	58%	3	3	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Beautiful Historic Home 5 Mins from Heart of City	$35,168	$144	61%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (50)
95 Joe	$30,451	$208	40%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
Cheerful 3 bedroom home in a quiet neighborhood	$19,606	$137	34%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Renovated Home-1 Mile from Mercedes Benz Stadium	$44,666	$173	65%	3	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (207)
3 bedrooms/ 3 baths in Atlanta	$20,100	$132	36%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.4 (8)
Gorgeous 2Story Spacious HM by BENZ STADIUM &More!	$26,144	$173	39%	3	3	2	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (87)
Downtown Atlanta Cozy Home	$33,278	$212	39%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Spacious 3 BR w/ King Bed Near Downtown - 2 miles	$51,988	$142	87%	3	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (286)
The Hilltop	$33,781	$130	71%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (136)
Historical bungalow 1 mile from Mercedes-benz	$50,069	$228	60%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Zen House near Mercedes Benz Stadium. Lower Unit A	$22,438	$121	48%	3	1	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (12)
City Stay Airbnb 2	$54,732	$210	67%	3	3	2	$119	❌	❌	❌	Y / Y	⭐️ 5 (44)
Atlanta cheerful 3-bedroom home with pool table	$30,545	$138	52%	3	2	1	$129	✅	❌	❌	N / Y	⭐️ 4.7 (79)
Comfy Villa in the middle of Downtown	$18,281	$104	39%	3	1	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Historic “Westend” Comfort Close to Main Events	$16,792	$124	37%	3	1	3	$0	❌	❌	❌	N / Y	⭐️ 4 (14)
DOWNTOWN ATLANTA! 1.5 mi to Mercedes Benz Stadium	$28,101	$130	53%	3	2	3	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (229)
Downtown Atlanta - Beautiful 3 Bedroom Bungalow!	$52,599	$180	76%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.7 (53)
Hillside Tucked-Away Apartment \| 5 min to Downtown	$79,066	$556	38%	3	2	2	$158	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Beckwith Palace In the Heart of Downtown Atlanta	$19,839	$109	43%	3	2	2	$179	❌	❌	❌	Y / Y	⭐️ 4.7 (159)
Beautifully renovated home, minutes from Dtwn ATL	$30,413	$131	59%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (168)
Modern Style by the Atlanta Beltline Westside	$53,907	$181	75%	3	2	2	$116	❌	❌	❌	Y / Y	⭐️ 4.8 (288)
The Londyn ATL- 3 Bdrm retreat close to downtown	$64,626	$238	70%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (85)
West End Modern Atlanta 3 bedroom Bungalow	$32,932	$133	55%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
Beautiful Home - Mins frm Stadium/Downtown/Airport	$56,557	$166	89%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (57)
Hidden Diamond of Ashview Heights	$60,647	$212	76%	3	2	4	$55	❌	❌	❌	Y / Y	⭐️ 4.7 (192)
The Mill-House: Atlanta University Center	$60,305	$170	93%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
in-town Bungalow in historical neighborhood.	$37,174	$128	77%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (25)
Spacious Cozy Home Min to Downtown/Benz Stadium	$29,053	$162	49%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (35)
Beautifully Renovated Black House on the Beltline!	$35,545	$220	39%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (77)
Newly Renovated-In Historic West End-Sleeps 8	$81,936	$378	57%	3	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (422)
Lucy’s Finest Home West-End Historical District	$66,676	$175	97%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (2)
Private backyard with fire pit \| Stylish Haven	$34,302	$213	44%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Beautiful Home 1-mile from Downtown Attractions!!	$31,650	$122	62%	3	2	2	$110	❌	❌	✅	Y / Y	⭐️ 4.6 (303)
Bohemian zen oasis in the hart of downtown Atlanta	$32,991	$172	52%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
3 bed 2 bath BeltLine Gem in perfect location	$18,842	$143	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (18)

Return Metrics

-58.04% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,991	-$9,983	-$14,974	-$19,966	-$24,958	-$49,916	-$149,748
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	-$4,991	-$9,983	-$14,974	-$19,966	-$24,958	-$49,916	-$149,748

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-58.04%

Payback Period Days

Return on Investment

-58.04%

1260 Calhoun Terrace SW Atlanta, Georgia, 30314-2620

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,100

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$37,021

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $199/night at 51% occupancy.Projected nightly rate is $181/night at 56% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$39,994

Avg annual revenue

56%

Avg occupancy rate

$181

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

$15k

$40k

$60k

$85k

-$4,992

Profit

Revenue

$37,021

Operating Expenses

$16,813

Operating Income

$20,208

Net Effective Rent

$25,200

Profit (Cash Flow)

-$4,992

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-58.04%

Payback Period Days