BNBCalc Short Term Rental Investment Analysis 155 Cone Dr, Athens, GA, 30601

4 bed • 2 bath • 8 guests • $234,900

BNB

Calc

Annual Revenue

$69,133

Profit (Cash Flow)

$49,854

Cap Rate

22.2%

Annual Revenue

$69,133

AirDNA projects $305/night at 48% occupancy ($53,471). Airbtics projects $364/night at 55% occupancy ($73,121). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 52% occupancy rate, $364 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,789	$57,144	$103,938	$159,723
Occupancy	40%	59%	66%	70%
Nightly Rate	$207	$249	$409	$599

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW! Modern Athens 4BR\|Sleeps 8\| 1.4mi to UGA	$37,116	$168	52%	4	3.5	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (59)
New! Executive 4BR \| Sleeps 8 \| 1.4mi to UGA	$61,885	$275	56%	4	3.5	2	$295	❌	❌	✅	Y / Y	⭐️ 5 (52)
4BR Luxe Home by MHM Luxury Properties	$32,338	$208	38%	4	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (24)
Unique Luxury Condo, Walk to Downtown/Stadium	$60,647	$377	40%	4	4	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (12)
4B/4Ba Luxe Paradise • 5 Mins to UGA • Sleeps 10	$39,793	$205	46%	4	4.5	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (39)
Downtown Townhouses: Private Patios, Fenced Yards!	$102,039	$440	60%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Upscale 4BR Walk to Stadium/Downtown	$135,888	$634	58%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (12)
Designer 4BR Home by MHM Luxury Properties	$63,421	$254	65%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (80)
Stylish 4BR Luxe Home by MHM Luxury Properties	$59,456	$235	65%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (89)
Classic City Dawg House	$57,193	$404	37%	4	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (26)
5 Minutes to Downtown Athens	$24,205	$110	51%	4	4	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Two houses for one price!	$70,299	$223	84%	4	2.5	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (21)
4 BR Sleeps 10 Near UGA & Downtown	$37,880	$202	42%	4	3	1	$327	❌	❌	❌	Y / Y	⭐️ 5 (5)
UGA-Downtown Townhouses Easy Walk to Campus/Arches	$124,963	$426	76%	4	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (36)
Luxury Home 1 Mile to Downtown - 4 Bedroom	$62,254	$231	68%	4	3	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (54)
Bright Artist's Cottage-Mins to DT,Campus,Stadium	$70,908	$307	59%	4	3	2	$177	❌	❌	❌	Y / Y	⭐️ 5 (126)
Delightful Tri Level (2.2 mi from Sanford)	$149,458	$395	100%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (10)
Game day Getaway on Milledge! Great Location!	$70,801	$614	30%	4	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (19)
Bright new house, 4 Queen Beds, 3.5 bath	$95,710	$598	40%	4	3.5	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (5)
Wonderfully Comfy Athens Abode	$39,136	$149	66%	4	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (88)
Central Location 4BD - Mins to 5 Points & Downtown	$54,348	$213	66%	4	2	1	$152	✅	❌	✅	Y / Y	⭐️ 5 (27)
Modern 4BR House, Normaltown/Downtown/UGA/Dining	$82,790	$334	66%	4	3.5	2	$160	❌	❌	❌	Y / Y	⭐️ 0 (2)
Newly Built 4 BR in 5 Points, 1 Mile to UGA	$64,645	$244	69%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (71)
Spacious, Family-Friendly, Dog-Friendly Home!	$68,482	$231	81%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (134)
Adorable 4-Bedroom \| 1 Mile From UGA/Downtown	$46,947	$198	62%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (44)
Spacious Home I 2 Living Rooms I 5 Min to Downtown	$51,818	$217	62%	4	2.5	2	$126	❌	❌	✅	Y / Y	⭐️ 5 (49)
Ruthie's Place - Home in Athens	$43,989	$183	58%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (22)
Killer New House with Sweet Guesthouse Near Downtown	$55,578	$214	68%	4	4	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (57)
5 mins to UGA Stadium/ Ping-Pong / Fire Pit / Golf	$47,023	$196	61%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Feels like Home…In Athens, Near UGA, Downtown	$34,727	$236	39%	4	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (76)
5 Points Luxury 1 mile to UGA	$115,312	$512	60%	4	3	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (15)
Luxury Eclectic Stay near Downtown, Sleeps 12!	$63,740	$283	58%	4	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (19)
Athens Retreat	$103,525	$468	60%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (182)
UGA Inspired Home + RV Parking - 4mi. to Downtown	$83,238	$536	33%	4	3	2	$450	❌	❌	❌	Y / Y	⭐️ 5 (58)
Family-Friendly Athens Escape ~ 2 Mi to UGA!	$85,773	$343	65%	4	3.5	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (18)
Beautifully Designed \| Close to 5Points \| Sleeps8	$51,954	$187	70%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (37)

Return Metrics

170.19% 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)	$49,853	$99,707	$149,561	$199,415	$249,269	$498,538	$1,495,616
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,154	$223,154	$223,154	$223,154	$223,154	$223,154	$223,154
Down Payment	$11,745	$11,745	$11,745	$11,745	$11,745	$11,745	$11,745
Property Appreciation	$7,047	$14,305	$21,781	$29,482	$37,413	$80,785	$335,263
Total Return	$291,800	$348,913	$406,243	$463,797	$521,582	$814,224	$2,065,780

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.19%

Cap Rate

22.21%

Return on Investment

201.99%

155 Cone Dr Athens, Georgia, 30601

4 bed • 2 bath • 8 guests

Purchase Price

Est. $1,127/mo

Inquire about this property

Contact Agent

$234,900

Zestimate

604

Airbnb Investor Score

$32,038

Annual Profit

22.2%

Cap Rate

170.2%

Cash on Cash

$69,133

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $305/night at 48% occupancy.Projected nightly rate is $364/night at 55% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$69,315

Avg annual revenue

55%

Avg occupancy rate

$364

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

$70k

$115k

$170k

$49,854

Profit

Revenue

$69,133

Operating Expenses

$16,954

Operating Income

$52,179

Mortgage & Taxes

$2,326

Profit (Cash Flow)

$49,854

$22,245

Cash Investment

Down Payment

$11,745

Renos & Furnishing

$10,500

Total

$22,245

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

170.19%

Cap Rate

22.21%

Return on Investment

201.99%

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

$15,476

Deductible property tax

$2,326

Your total deduction

-$7,286

Your adjusted annual income

$150,000 - -$7,286 = $157,286

Taxes on $157,286 (30%)

$47,186

Your old tax bill

$45,000

Your new tax bill

$47,186

Estimated tax savings

-$2,186

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:

0.31 sqft

Year built:

1965

Size:

1,296 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.31 sqft

Building area: 1,296 sqft

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air

View: -

Parking: Driveway, Garage

Amenities: Dishwasher, Disposal, Electric Oven, Refrigerator

Price per square foot: $181

Lot Info

Zoning: -

Land Use: -

Parcel Number: 172B3 C009

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $222,874

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $234,900

Schools

Elementary School: Gaines Elementary School with 2/10 star rating
Middle School: Hilsman Middle School with 4/10 star rating
High School: Cedar Shoals High School with 2/10 star rating