property-location

134 Brexley Dr Calhoun, Georgia

3 bed • 2.5 bath • 9 guests

Monthly Rent

$25,990

Annual Revenue

Median of 15 comps selected by Morgan, creator of this analysis.

Avg Daily Rate
$158
Occupancy
45%

$5k

$20k

$35k

$55k

Calhoun Cabin w/ River View + Wraparound Deck
$54,381
$395
31%
49144.53$356❌❌❌No / No❌⭐️ 4.91 (47)Profile
11 Acre Farm | a cozy rural getaway w/ pool + pond
$52,802
$299
61%
2262.51$258✅❌✅Yes / Yes❌⭐️ 4.97 (73)Profile
Peaceful & Private Mountain View Home with Hot Tub
$46,108
$405
24%
32832$285❌✅❌Yes / Yes❌⭐️ 4.92 (13)Profile
3BR 1BR -Blue door bungalow
$31,103
$145
65%
33512$86❌❌✅Yes / Yes❌⭐️ 4.84 (77)Profile
River Oak Farm
$30,469
$166
35%
37102.52$223❌❌❌Yes / Yes❌⭐️ 4.86 (14)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,707/mo

Avg profit / month

$833/mo

Best profit month

Jul $2,489

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

134.83%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.