BNBCalc Short Term Rental Cohost Analysis 1435 Jackson Lake Rd

4 bed • 3 bath • 12 guests • $344,400

BNB

Calc

Owner income

$39,795

Per year

This Airbnb could earn an additional

$4,738

Per month vs a Long-Term Rental

Annual Revenue range

$57,839 - $116,442

Annual Revenue

$56,850

AirDNA projects $281/night at 51% occupancy ($52,343). Airbtics projects $283/night at 55% occupancy ($56,850). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $283 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,741	$57,839	$81,170	$116,442
Occupancy	44%	59%	67%	72%
Nightly Rate	$211	$255	$313	$422

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Getaway w/ Movie Room Near Atlanta!	$60,812	$238	63%	4	4	2	$258	✅	❌	❌	Y / Y	⭐️ 4.2 (41)
Peaceful cove on Jackson lake-kayaks-game room	$84,743	$334	67%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (43)
Spacious, tranquil lakefront home w/ amazing views	$59,577	$283	54%	4	4	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (103)
“Palms & Paradise” A Peaceful Cozy Space	$43,676	$155	72%	4	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.8 (65)
Vamp Haven - Walk to the square	$64,929	$274	63%	4	4	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (64)
Old Mill Farmhouse	$55,410	$291	50%	4	4	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (117)
Beautiful hidden ranch	$46,522	$178	70%	4	2	1	$85	❌	❌	✅	N / Y	⭐️ 4.8 (14)
Relaxing 4-Bedroom Oasis	$60,742	$254	63%	4	2	2	$180	✅	❌	✅	Y / Y	⭐️ 4.5 (37)
Covington Vacation Rental w/ Private Yard	$77,342	$270	72%	4	2	2	$258	❌	❌	❌	Y / Y	⭐️ 4 (4)
Spacious, town square, theater!	$59,440	$235	67%	4	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (44)
Home Theater & Game Room: Chic Abode in Ellenwood!	$150,748	$638	62%	4	5	2	$387	✅	❌	✅	Y / Y	⭐️ 3.8 (14)
McDonough Retreat: Newly Renovated w/ Private pool	$76,220	$309	65%	4	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (77)
Lakefront 4br/2ba. Short or Longer Term OK	$33,038	$240	33%	4	2	5	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (13)
Covington Abode < 30 Mi to Stone Mtn Park!	$85,483	$263	81%	4	3	2	$289	❌	❌	❌	Y / Y	⭐️ 4.3 (27)
Canary Cottage on Jackson Lake	$47,566	$335	37%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (33)
Beautiful home for a family	$33,488	$137	62%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (147)
Spacious 4 BR in Suburban Metro Atlanta	$50,057	$179	70%	4	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (77)
Modern, cozy, wooded 4br 3bath 1 mile from town sq	$60,057	$201	79%	4	3	2	$215	❌	❌	✅	Y / Y	⭐️ 4.9 (108)
McDonough Escape w/ Private Hot Tub & Game Room!	$86,423	$353	61%	4	2	2	$361	❌	✅	✅	Y / Y	⭐️ 4.8 (25)
Serene Family Retreat \|♛Royal Beds, Fireplace, Pkg	$18,970	$110	40%	4	3	2	$150	❌	❌	❌	N / Y	⭐️ 4.5 (81)
Cozy 4BR in Suburbs of Metro Atlanta	$64,727	$235	70%	4	3	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (92)
Jackson Lake escape	$45,530	$230	53%	4	2	3	$225	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Huge beautiful 4BR Modern home with private pool	$92,909	$414	59%	4	3	2	$195	✅	❌	✅	Y / Y	⭐️ 4.6 (47)
Lakeview House in McDonough, GA	$45,849	$320	37%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (26)
Cozy Cabin 4 Bdrm W/Pool & HotTub in metro Atlanta	$130,441	$684	51%	4	3	3	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (61)
New Luxury Retreat	$63,194	$286	56%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Jackson Lake House. Huge Deck, Great Sunsets	$105,073	$495	57%	4	3	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (54)
"Quintessential" (representing Quality & Class)a	$49,125	$157	76%	4	3	30	$375	✅	✅	❌	Y / Y	⭐️ 4.8 (212)
Cacki’s Cottage @ East Square- Golf Cart included	$33,729	$198	46%	4	3	2	$120	❌	❌	❌	Y / N	⭐️ 5 (31)
Refreshing Ranch Style Home	$53,987	$253	55%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Family Vacation PoolGame Room*Fire Pit	$72,860	$226	84%	4	3	1	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
Amazing Oasis! Your Home Away From Home Awaits You	$68,787	$256	67%	4	3	30	$375	✅	✅	❌	Y / Y	⭐️ 4.8 (89)
South of ATL - Stockbridge	$60,344	$311	50%	4	3	2	$200	❌	✅	❌	Y / Y	⭐️ 4.8 (148)
Serene Lakefront living Experience.	$30,509	$222	30%	4	4	3	$200	❌	❌	❌	Y / Y	⭐️ 0 (0)
Stranger Things home, S4, E9	$57,096	$375	40%	4	4	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (2)
Cheerful 4-Bedroom Home In Covington	$21,521	$98	60%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (2)

1435 Jackson Lake Rd Jackson, Georgia, 30233

4 bed • 3 bath • 12 guests

Inquire about this property

Contact Agent

$56,850

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $281/night at 51% occupancy.Projected nightly rate is $283/night at 55% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$58,567

Avg annual revenue

55%

Avg occupancy rate

$289

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

$20k

$60k

$105k

$150k

$11,370

Profit

Revenue

$56,850

Cleaning

$7,485

Cohost commission

$11,370

Owner payout

$39,795

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

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

Lot size:

1,519,373 sqft

Year built:

1986

Size:

5,246 sqft

Type:

SFR

Parking:

Heating:

Forced Air Unit

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
120 Coady Rd	3	2	1,836	-	164,657	2003	$0	-
1595 Jackson Lake Rd	3	2	1,664	-	174,240	1991	$173,000	-
314 Coady Rd	3	2	1,985	-	461,300	1996	$400,000	12
1889 Jackson Lake Rd	3	2	1,340	-	108,900	1977	$0	-
1585 Jackson Lake Rd	3	2	2,002	-	56,192	1960	$250,000	0
1446 Jackson Lake Rd	3	2	1,848	-	87,773	1999	$287,900	-
1150 Mccart Cir	3	2	1,465	-	87,120	2004	$304,500	-
1150 Jackson Lake Rd	4	3	2,678	-	503,118	2016	$596,000	-
1215 Jackson Lake Rd	4	3	1,700	-	60,984	2022	$309,900	-
1135 Mccart Cir	2	2	1,176	-	69,696	1992	$255,000	3

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 1

Lot size: 1,519,373 sqft

Building area: 5,246 sqft

Garage: Yes

Heating: Forced air unit

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RA

Land Use: Residential

Parcel Number: 185-01008000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $237,320

County Est. Land Value: $272,300

Assessed Land Value: $108,920

County Est. Structure Value: $321,000

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/05/23	$0	0%	Frog Hollow Rentals Llc
06/17/20	$500,000	100%	Hung Q Nguyen, Rebecca Kay Sapp
10/29/19	$280,000	100%	S & S Houses Llc

Ownership

Name: Frog Hollow Rentals Llc

Owner Occupied: No

Owner Mailing Address: 4760 Lawrenceville Hwy Nw # D-1, Lilburn, GA 30047

Years Owned: 11

Home Equity: $273,000

Mortgage Balance Remaining: $350,000

Financed amount: 100%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No