BNBCalc Short Term Rental Investment Analysis 1350 Nona Dr, Athens, GA 30606

5 bed • 4 bath • 15 guests • $4,000

BNB

Calc

Annual Revenue

$148,435

Profit (Cash Flow)

$115,189

Cap Rate

2886.5%

Annual Revenue

$148,435

AirDNA projects $1,016/night at 40% occupancy ($148,435). Airbtics projects $537/night at 49% occupancy ($96,106). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 40% occupancy rate, $1,016 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,417	$79,080	$194,659	$232,139
Occupancy	41%	51%	56%	61%
Nightly Rate	$237	$410	$932	$1,013

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Great 5 points House-Sleeps 14!	$91,408	$1,013	24%	5	5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (40)
The Classic Cottage-Walkable 5pts/UGA/Stadium	$133,143	$758	47%	5	4	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (36)
Brookside at Beech Haven Suite 1 & 2 combined	$48,960	$253	49%	5	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Tranquil Updated Home Mins to UGA & Downtown	$36,032	$232	40%	5	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (105)
Premier 5 Points home adjacent to Memorial Park!	$70,492	$535	36%	5	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Five Points Mill House w/ Firepit	$40,953	$140	60%	5	3	2	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
5 Points Gameday Getaway- Sleeps 12 Luxury Beds	$208,956	$991	57%	5	2	2	$129	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
5 Bedrooms in 5 Points Close to Everything	$81,806	$285	74%	5	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (142)
Charming Villa Retreat in Five Points, Athens GA	$196,501	$1,013	53%	5	4	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (13)
5 BR tranquil home on 1 acre in West Athens	$33,750	$152	56%	5	3	4	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (16)

Return Metrics

827.5% 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)	$115,188	$230,377	$345,566	$460,755	$575,943	$1,151,887	$3,455,662
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,200	$3,200	$3,200	$3,200	$3,200	$3,200	$3,200
Down Payment	$800	$800	$800	$800	$800	$800	$800
Property Appreciation	$120	$243	$370	$502	$637	$1,375	$5,709
Total Return	$119,308	$234,621	$349,937	$465,257	$580,580	$1,157,263	$3,465,371

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

827.5%

Cap Rate

2,886.46%

Return on Investment

828.64%

1350 Nona Dr Athens, GA, 30606

5 bed • 4 bath • 15 guests

Purchase Price

Est. $19/mo

This property is for sale!

Contact Agent

28025

Airbnb Investor Score

$115,188

Annual Profit

2886.5%

Cap Rate

827.5%

Cash on Cash

$148,435

Annual Revenue

BNBCalc predicts this property will get $537 per night with 49% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 11% of comparables

Seasonality

10 Airbnb Comparables

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

$94,200

Avg annual revenue

49%

Avg occupancy rate

$537

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

$35k

$90k

$150k

$210k

$115,189

Profit

Revenue

$148,435

Operating Expenses

$32,977

Operating Income

$115,459

Mortgage & Taxes

$270

Profit (Cash Flow)

$115,189

$13,920

Cash Investment

Down Payment

$800

Renos & Furnishing

$13,000

Closing Costs

$120

Total

$13,920

DSCR Ratio

Strong

427.90

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

827.5%

Cap Rate

2,886.46%

Return on Investment

828.64%

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

$190

Deductible property tax

$40

Your total deduction

-$112,998

Your adjusted annual income

$150,000 - -$112,998 = $262,998

Taxes on $262,998 (30%)

$78,900

Your old tax bill

$45,000

Your new tax bill

$78,900

Estimated tax savings

-$33,900

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -