BNBCalc Short Term Rental Investment Analysis 179 Huntington Manor Ct, Cornelia, GA 30531

4 bed • 2 bath • 12 guests • $354,999

BNB

Calc

Annual Revenue

$49,801

Profit (Cash Flow)

$5,700

Cap Rate

8.4%

Annual Revenue

$49,801

AirDNA projects $303/night at 45% occupancy ($49,801). Airbtics projects $315/night at 54% occupancy ($62,128). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 45% occupancy rate, $303 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,629	$52,274	$78,921	$159,425
Occupancy	43%	50%	60%	82%
Nightly Rate	$233	$278	$346	$519

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ultimate River Getaway at Our North GA Cabin!	$58,451	$255	57%	4	4	2	$275	❌	✅	✅	Y / Y	⭐️ 5 (30)
Riders Base, Privacy, Hot Tub, Pool Table, Firepit	$48,374	$248	50%	4	4	2	$195	❌	✅	✅	Y / Y	⭐️ 4.9 (74)
Elegant Cabin w/Hot tub, Pool Table.Close to Helen	$45,351	$240	50%	4	3	4	$175	✅	✅	❌	Y / Y	⭐️ 5 (6)
Amazing 4 Bed Family Cabin w/ Game Room	$73,937	$308	62%	4	3	2	$225	❌	✅	✅	Y / Y	⭐️ 4.8 (27)
On the River! Cottage w/ Smart TVs, Wi-Fi !	$45,160	$285	42%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (51)
Secluded Luxury Cabin, Hot Tub, Pool Table, Pets	$99,895	$400	66%	4	4	2	$196	✅	✅	✅	Y / Y	⭐️ 4.8 (40)
Lakeside Lodge Cabin near Helen and Mount Yonah	$47,197	$226	54%	4	4	3	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (40)
Spacious Secluded Cabin Pet Friendly with Hot Tub	$69,263	$384	47%	4	3	2	$201	✅	✅	✅	Y / Y	⭐️ 4.7 (33)
River Shoals Cabin - Water Front	$60,087	$278	58%	4	3	3	$220	✅	✅	❌	Y / Y	⭐️ 5 (17)
Beautiful Country Home Near Helen Georgia	$35,182	$98	94%	4	1	5	$50	❌	❌	❌	Y / Y	⭐️ 5 (95)
Historic Perry Manor	$40,013	$300	35%	4	3	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (3)
Luxurious Clarkesville Cabin w/ Decks & Fire Pit	$121,525	$723	45%	4	4	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (8)
Elk Creek Lodge - 3600 sq ft, 6 acres, end of road	$71,370	$195	100%	4	4	2	$188	✅	❌	❌	Y / Y	⭐️ 5 (31)

Return Metrics

6.18% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,699	$11,399	$17,099	$22,799	$28,498	$56,997	$170,993
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$283,999	$283,999	$283,999	$283,999	$283,999	$283,999	$283,999
Down Payment	$70,999	$70,999	$70,999	$70,999	$70,999	$70,999	$70,999
Property Appreciation	$10,649	$21,619	$32,917	$44,555	$56,542	$122,089	$506,676
Total Return	$371,348	$388,017	$405,016	$422,353	$440,039	$534,086	$1,032,668

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.18%

Cap Rate

8.35%

Return on Investment

21.52%

179 Huntington Manor Ct Cornelia, GA, 30531

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,703/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,699

Annual Profit

8.4%

Cap Rate

6.2%

Cash on Cash

$49,801

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $303/night at 45% occupancy.Projected nightly rate is $315/night at 54% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$59,628

Avg annual revenue

54%

Avg occupancy rate

$315

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

$25k

$60k

$90k

$125k

$5,700

Profit

Revenue

$49,801

Operating Expenses

$20,154

Operating Income

$29,647

Mortgage & Taxes

$23,947

Profit (Cash Flow)

$5,700

$92,150

Cash Investment

Down Payment

$71,000

Renos & Furnishing

$10,500

Closing Costs

$10,650

Total

$92,150

DSCR Ratio

Acceptable

1.24

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.18%

Cap Rate

8.35%

Return on Investment

21.52%

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

$16,849

Deductible property tax

$3,514

Your total deduction

$30,918

Your adjusted annual income

$150,000 - $30,918 = $119,082

Taxes on $119,082 (30%)

$35,724

Your old tax bill

$45,000

Your new tax bill

$35,724

Estimated tax savings

$9,276

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: Yes

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: -