BNBCalc Short Term Rental Rental Arbitrage Analysis 173 Winndale Rd, Dallas, GA, 30157

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$36,013

Profit (Cash Flow)

$539

Cash on Cash Return

6.3%

Annual Revenue

$36,013

AirDNA projects $192/night at 54% occupancy ($37,868). Airbtics projects $170/night at 58% occupancy ($36,013). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 58% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,785	$36,577	$55,772	$76,559
Occupancy	49%	58%	69%	83%
Nightly Rate	$141	$161	$207	$238

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegant & Renovated Family Space-King Size Bed!	$41,703	$194	56%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (28)
Southern Charm Oasis!	$48,229	$154	83%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (32)
❤️Crown-Fits-Me Elegant Home/Smart TV/Large/3Bds👑	$20,356	$142	37%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (108)
Private Getaway in Dallas!	$32,194	$160	51%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (163)
Peaceful Dallas Home w/ Deck + Charcoal Grill	$68,847	$233	74%	3	2	2	$217	❌	❌	❌	Y / Y	⭐️ 5 (21)
★ PacMan Arcade, Fire Pit, Volleyball, Foosball★	$34,433	$162	53%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (133)
Hot-tub getaway perfect for the whole family!	$52,747	$238	59%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (40)
Fully Equipped Orchard near Downtown GA & Airport	$30,530	$104	70%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (68)
Acworth Oasis w/ Pool, Hot Tub & Fire Pit!	$58,943	$187	84%	3	2	3	$181	✅	✅	❌	Y / Y	⭐️ 5 (22)
The Quiet Getaway Retreat (home away from home)	$33,168	$248	32%	3	3.5	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (33)
An Oasis minutes from the City! Welcome	$40,087	$197	52%	3	2	1	$129	❌	❌	❌	Y / Y	⭐️ 5 (216)
Romantic Peaceful Home with Firepit	$27,660	$141	48%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (106)
Dreamy Acworth Home w/ Resort-Style Amenities!	$93,194	$232	100%	3	1.5	2	$222	❌	❌	❌	Y / Y	⭐️ 5 (21)
Barn House	$31,042	$107	73%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (79)
Luxurious Dallas Dream Retreat - Casa Frida	$28,031	$207	37%	3	2.5	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
New! 3BR 2BA Getaway \| Sleeps 6 \| Near Six Flags	$37,163	$130	68%	3	2	3	$212	❌	❌	✅	Y / Y	⭐️ 5 (64)
Home all to yourself!	$26,303	$78	90%	3	2	6	$75	❌	❌	❌	Y / Y	⭐️ 5 (60)
Welcome to Harmony House.	$36,409	$150	64%	3	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (39)
No cleaning fee! Grandmas ranch country home	$30,334	$127	61%	3	2	7	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Cozy 3BR Home \| Mins to Downtown	$41,481	$163	65%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (64)
Sleep10 Newly Listed House @Acworth	$34,008	$149	56%	3	2	2	$199	✅	❌	✅	Y / Y	⭐️ 4.5 (21)
Cozy Yellow Door with a Lake View	$22,356	$180	32%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (52)
3BR \| 4k TVs\| Fast WiFi \| Near Six Flags!	$26,335	$124	53%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (219)
Lovely House w/ Basement 3 bed home on 3 acres!	$54,479	$209	69%	3	2	3	$155	❌	❌	✅	Y / Y	⭐️ 5 (47)
New Renovated 3BR/2BA home in Cobb County!	$43,727	$161	69%	3	2	7	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Guest Suite Minutes from Six Flags	$26,994	$111	60%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
ATH - New - Ranch - Fenced - Level Yd (ponder)	$39,111	$155	64%	3	1	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (19)
Peaceful Home w/ fenced-in yard	$29,559	$128	56%	3	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (56)
Joshua House Estates	$30,716	$142	52%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (57)
Basecamp Home - Downtown Acworth	$31,171	$211	37%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (35)
Entire 3 Bedroom Home- Close to Marietta Square.	$45,566	$237	50%	3	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (91)
Family House in Kennesaw, Best Price in Town!	$31,047	$156	47%	3	2.5	2	$210	❌	❌	✅	Y / N	⭐️ 4.5 (23)
GYM & SAUNA! Luxury Spa Oasis Home!	$40,161	$171	58%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (108)
Serenity on Stroud \| Fire Pit + Games + Family Fun	$45,797	$188	60%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (93)
ATL Suburb Living, 3 Bed Townhouse in Woodstock GA	$43,981	$249	46%	3	2.5	1	$79	✅	✅	❌	Y / Y	⭐️ 5 (88)
3BR Family Home in Austell / Mableton -Fast WiFi	$31,438	$90	92%	3	2	2	$70	✅	❌	✅	Y / Y	⭐️ 5 (104)
Cozy Oasis -walk to downtown, close to Lakepoint	$54,849	$244	60%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (45)
Charming Eclectic Bohemian Haven	$45,105	$145	78%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (50)

Return Metrics

6.27% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$539	$1,078	$1,618	$2,157	$2,696	$5,393	$16,180
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$539	$1,078	$1,618	$2,157	$2,696	$5,393	$16,180

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.27%

Payback Period Days

5823

Return on Investment

6.27%

173 Winndale Rd Dallas, Georgia, 30157

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,013

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $192/night at 54% occupancy ($37,868.49). Airbtics projects $170/night at 58% occupancy ($36,013).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$38,187

Avg annual revenue

58%

Avg occupancy rate

$170

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

$40k

$65k

$95k

$539

Profit

Revenue

$36,013

Operating Expenses

$16,682

Operating Income

$19,331

Net Effective Rent

$18,792

Profit (Cash Flow)

$539

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

6.27%

Payback Period Days

5823