property-location

158 Shepards Bridge Rd Reidsville, Georgia

4 bed • 1 bath • 10 guests

Purchase Price

Est. $1,110/mo

$33,581

Annual Revenue

Median of 4 comps selected by Bayne, creator of this analysis.

Avg Daily Rate
$176
Occupancy
52%

$10k

$20k

$30k

$40k

Kennedy Family Cabin
$40,890
$246
45%
44842$0❌❌❌Yes / Yes❌⭐️ 4.91 (108)Profile
The Pond Home (157)
$33,857
$144
54%
23522$115❌❌✅Yes / Yes❌⭐️ 4.97 (120)Profile
Rustic River Cabin Retreat Near Reidsville
$33,305
$123
69%
23612$57❌❌✅No / No❌⭐️ 4.86 (56)Profile
Newly renovated bungalow-Reidsville/Fort Stewart
$24,197
$138
41%
33412$75❌❌❌Yes / Yes❌⭐️ 4.96 (51)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,379/mo

Avg profit / month

-$581/mo

Best profit month

Jul $198

-$6,968

Profit

Revenue

$33,581

Operating Expenses

$21,572

Operating Income

$12,009

Mortgage & Taxes

$18,977

Profit (Cash Flow)

-$6,968

$79,188

Cash Investment

Down Payment

$62,475

Renos & Furnishing

$9,216

Closing Costs

$7,497

Total

$79,188

DSCR Ratio

Weak

0.63

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-8.79%

Cap Rate

4.8%

Profit (Cummulative)

-$6,968

$1,566

$9,216

$7,497

$1,007

Total Gain

$3,102

STR Tax Calculator (USA)

Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.

If you buy this property, your estimated tax deduction will be...

Deductible mortgage interest

$14,880

Deductible property tax

$2,474

Estimated gross deduction

$75,737

Your income tax rate

Estimated tax savings

$22,721

Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.

Plan to claim the STR loophole?

To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.