BNBCalc Short Term Rental Rental Arbitrage Analysis 1740 Crestridge Drive Southeast, Marietta, GA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$36,232

Profit (Cash Flow)

-$6,878

Cash on Cash Return

-82.4%

Annual Revenue

$36,232

AirDNA projects $147/night at 60% occupancy ($32,214). Airbtics projects $160/night at 62% occupancy ($36,232). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 62% occupancy rate, $160 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,883	$38,367	$50,437	$63,580
Occupancy	55%	66%	75%	84%
Nightly Rate	$137	$152	$175	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful Home KSU/Braves Stadium/ White Water	$76,919	$284	74%	3	2.5	3	$0	✅	✅	❌	Y / Y	⭐️ 5 (54)
Ranch. Truist Pk, Dobbins, I-75. Pets ok! Marietta	$46,739	$172	68%	3	2	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
Serendipity	$33,036	$151	57%	3	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (56)
Elegant Home Near Braves Stadium. 15 min to ATL	$50,083	$128	98%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (319)
Awesome 3 Bedroom Home with Fireplace and Fire Pit	$35,411	$120	74%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (104)
The Honeybee Marietta Rustic Contemporary Farmhouse Bungalow	$38,493	$190	52%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (293)
Private Getaway Minutes From Marietta Square	$60,870	$197	84%	3	2.5	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (311)
Luxury Sports Art Gallery - 15 mins to ATL Battery	$31,711	$125	62%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Cozy Family-Friendly home w/ fenced-in backyard	$45,267	$154	77%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
⭐️ Lux Atlanta Access & Comfort @ TRUIST PARK!	$39,025	$140	70%	3	2.5	2	$138	❌	❌	❌	Y / Y	⭐️ 5 (214)
⭐️Lux Atlanta II Access & Comfort @ TRUIST PARK	$47,284	$169	71%	3	2.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (31)
Very Private Home in East Cobb	$42,033	$170	64%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (8)
Renovated + Cozy Bungalow - mins to Braves	$39,246	$185	55%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (66)
Dogs Okay \|Pool Table \|Near Truist Park & Downtown	$40,203	$153	66%	3	2	7	$170	❌	❌	✅	Y / Y	⭐️ 5 (41)
Modern entire house only 5 miles from Truist Park.	$27,905	$135	52%	3	2	2	$129	❌	❌	❌	Y / Y	⭐️ 5 (111)
Townhome away from home—Mins. frm Square!	$40,200	$152	70%	3	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (153)
ATH - Marietta - 3BR - Pet Friendly - Ranch (coch)	$25,912	$118	55%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
ATH - Sleeps 6 - 3 Beds - Pet Friendly- 1376 (ST1)	$44,005	$171	66%	3	1	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (53)
Downtown Marietta Square Music Themed Home	$45,018	$137	84%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (48)
Panstone Cottage. Cozy & Comfy!	$29,602	$126	61%	3	2	6	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
The Luxe Haven	$23,349	$146	42%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
The Lockheed Lady - Renovated Ranch in Marietta!	$38,792	$166	61%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (19)
Adorable Oasis in the Heart of Marietta (sleeps 6)	$55,778	$175	84%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Marietta Square Suites - Suite1 - Spacious Home!	$50,362	$172	80%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Scott's Cottage 3/2 East Cobb	$32,904	$116	75%	3	1	6	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Ford's retreat	$32,621	$139	60%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (24)
House on the Hill	$52,522	$175	82%	3	3.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
★New★ Perfect Hole-In-One Bungalow by The Square	$57,094	$185	81%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (174)
Beautiful home is East Cobb, GA	$39,188	$249	43%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.2 (4)
Alex Cottage - Cozy & Convenient	$29,529	$112	68%	3	1	6	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
BB's Bungalow on Powers Ferry	$46,042	$138	87%	3	1	6	$175	❌	❌	✅	Y / Y	⭐️ 5 (30)
Unmatched Views - 3 blocks from Marietta Square	$55,519	$197	77%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (23)
Spacious, well appointed! 8m2Braves 25m2Aquarium!	$36,381	$142	70%	3	3	30	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
NEW-ATH -Marietta Sq Area -3BR - Fenced (Parkview)	$36,914	$171	55%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (5)
The spacious modern townhome	$35,187	$152	58%	3	3	2	$119	❌	❌	✅	Y / Y	⭐️ 4.6 (12)

Return Metrics

-82.37% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,877	-$13,755	-$20,633	-$27,511	-$34,389	-$68,779	-$206,339
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	-$6,877	-$13,755	-$20,633	-$27,511	-$34,389	-$68,779	-$206,339

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-82.37%

Payback Period Days

Return on Investment

-82.37%

1740 Crestridge Dr SE Marietta, Georgia, 30067

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$36,232

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $147/night at 60% occupancy.Projected nightly rate is $160/night at 62% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$38,428

Avg annual revenue

62%

Avg occupancy rate

$160

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

$35k

$55k

$80k

-$6,878

Profit

Revenue

$36,232

Operating Expenses

$16,710

Operating Income

$19,522

Net Effective Rent

$26,400

Profit (Cash Flow)

-$6,878

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-82.37%

Payback Period Days