BNBCalc Short Term Rental Investment Analysis 1581 Linda Way Sw, Atlanta, GA 30310

3 bed • 2 bath • 9 guests • $299,000

BNB

Calc

Annual Revenue

$42,109

Profit (Cash Flow)

$2,785

Cap Rate

7.7%

Annual Revenue

$42,109

AirDNA projects $189/night at 61% occupancy ($42,108). Airbtics projects $173/night at 58% occupancy ($36,648). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $189 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,304	$38,486	$57,910	$69,491
Occupancy	40%	62%	71%	80%
Nightly Rate	$132	$157	$209	$222

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy bungalow 2 miles from downtown Atlanta	$15,664	$152	21%	3	1	1	$100	❌	❌	❌	N / Y	⭐️ 4 (2)
Spring Break getaway close to Atlanta's Hot Spots	$29,580	$218	33%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.6 (29)
Beautifully decorated House near downtown Atlanta	$29,652	$113	60%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
The Hilltop	$33,781	$130	71%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (136)
Peaceful Atlanta Getaway	$24,569	$150	41%	3	3	1	$170	❌	❌	❌	Y / Y	⭐️ 4 (1)
Cozy 3BR Home - 3 mi. from Mercedes Benz Stadium!	$27,842	$133	51%	3	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.6 (76)
Atlanta Vacation Rental w/ Deck: 4 Mi to Downtown!	$40,053	$247	40%	3	3	2	$196	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
in-town Bungalow in historical neighborhood.	$36,842	$128	76%	3	3	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
The Beecher Street Retreat	$53,309	$157	83%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (69)
Historic West End Bungalow Near Downtown Atlanta	$48,312	$200	66%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (288)
Cozy Georgia Abode Near the Georgia Aquarium!	$72,789	$201	97%	3	2	3	$98	❌	❌	❌	Y / Y	⭐️ 4.6 (12)
Charming, Renovated 10 min. to Downtown ATL!	$34,966	$131	66%	3	2	4	$135	❌	❌	❌	Y / Y	⭐️ 5 (123)
The Londyn ATL- 3 Bdrm retreat close to downtown	$63,169	$224	72%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (84)
Beautifully Renovated Black House on the Beltline!	$35,545	$220	39%	3	3	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (77)
Spacious Retreat near Downtown, ATL	$49,198	$200	62%	3	3	1	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (29)

Return Metrics

3.6% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,785	$5,570	$8,355	$11,140	$13,926	$27,852	$83,556
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$74,492	$89,635	$105,247	$121,350	$137,963	$229,506	$809,307

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.6%

Cap Rate

7.67%

Return on Investment

19.01%

1581 Linda Way Sw Atlanta, GA, 30310

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,434/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,785

Annual Profit

7.7%

Cap Rate

3.6%

Cash on Cash

$42,109

Annual Revenue

BNBCalc predicts this property will get $173 per night with 58% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$39,684

Avg annual revenue

58%

Avg occupancy rate

$173

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

$15k

$35k

$55k

$75k

$2,785

Profit

Revenue

$42,109

Operating Expenses

$19,154

Operating Income

$22,955

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$2,785

$77,270

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$8,500

Closing Costs

$8,970

Total

$77,270

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.6%

Cap Rate

7.67%

Return on Investment

19.01%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$28,009

Your adjusted annual income

$150,000 - $28,009 = $121,991

Taxes on $121,991 (30%)

$36,597

Your old tax bill

$45,000

Your new tax bill

$36,597

Estimated tax savings

$8,403

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -