BNBCalc Short Term Rental Investment Analysis 1701 Hawthorne Ave, College Park, GA 30337

2 bed • 1 bath • 6 guests • $1,295

BNB

Calc

Annual Revenue

$31,860

Profit (Cash Flow)

$13,951

Cap Rate

1084.0%

Annual Revenue

$31,860

AirDNA projects $143/night at 61% occupancy ($31,860). Airbtics projects $121/night at 53% occupancy ($23,423). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,534	$23,945	$35,753	$44,101
Occupancy	39%	54%	66%	69%
Nightly Rate	$98	$113	$137	$158

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Guest Suite Near Airport	$16,350	$80	48%	2	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.8 (127)
5 Minutes from the Airport & 15 min from Downtown!	$25,074	$68	83%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
Cozy Contemporary Home in Quaint NBHD Near Airpt	$12,934	$100	30%	2	1	2	$124	❌	❌	❌	Y / Y	⭐️ 4.7 (133)
The Retreat - 5 min to Airport & 15 min Downtown	$35,175	$122	67%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.7 (73)
Atlanta Airport Zen- Pond House	$15,752	$152	22%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (45)
Artisan Home @ the Airport	$23,538	$109	59%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (32)
Cute Apt Near the Airport-3A	$41,160	$162	65%	2	1	28	$125	❌	❌	✅	Y / Y	⭐️ 5 (6)
Immaculate, Stylish, Trendy 2 bdrm/2.5 ba Townhome	$17,171	$113	35%	2	3	3	$100	❌	❌	✅	Y / Y	⭐️ 4.6 (63)
Cute Apt Near The Airport-9A	$29,875	$149	54%	2	1	28	$125	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cute Apt Near the Airport-3B	$18,300	$125	40%	2	1	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Modern 2-BR Haven In Prime Area	$10,156	$73	38%	2	1	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
NEW The Cozy Haven, 5 minutes to ATL airport	$32,208	$110	70%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
Radiant, Light-Filled Home with a Cozy Front Porch	$25,330	$96	69%	2	1	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Cozy Cottage in Historic College Park	$48,818	$247	54%	2	1	31	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
ATL Chase Home<3\| No XTRA Fee+Office Space	$26,774	$114	62%	2	1	2	$25	❌	❌	❌	Y / Y	⭐️ 4.4 (12)

Return Metrics

213.06% 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)	$13,951	$27,902	$41,853	$55,804	$69,755	$139,510	$418,531
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,036	$1,036	$1,036	$1,036	$1,036	$1,036	$1,036
Down Payment	$259	$259	$259	$259	$259	$259	$259
Property Appreciation	$38	$78	$120	$162	$206	$445	$1,848
Total Return	$15,284	$29,275	$43,268	$57,261	$71,256	$141,250	$421,674

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

213.06%

Cap Rate

1,084.04%

Return on Investment

213.85%

1701 Hawthorne Ave College Park, GA, 30337

2 bed • 1 bath • 6 guests

Purchase Price

Est. $6/mo

This property is for sale!

Contact Agent

10235

Airbnb Investor Score

$13,951

Annual Profit

1084.0%

Cap Rate

213.1%

Cash on Cash

$31,860

Annual Revenue

BNBCalc predicts this property will get $121 per night with 53% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 34% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

15 Airbnb Comparables

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

$25,241

Avg annual revenue

53%

Avg occupancy rate

$121

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

$10k

$20k

$35k

$50k

$13,951

Profit

Revenue

$31,860

Operating Expenses

$17,822

Operating Income

$14,038

Mortgage & Taxes

$87

Profit (Cash Flow)

$13,951

$6,548

Cash Investment

Down Payment

$259

Renos & Furnishing

$6,250

Closing Costs

$39

Total

$6,548

DSCR Ratio

Strong

160.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

213.06%

Cap Rate

1,084.04%

Return on Investment

213.85%

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

$61

Deductible property tax

$13

Your total deduction

-$12,960

Your adjusted annual income

$150,000 - -$12,960 = $162,960

Taxes on $162,960 (30%)

$48,888

Your old tax bill

$45,000

Your new tax bill

$48,888

Estimated tax savings

-$3,888

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:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: MFR

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: -