BNBCalc Short Term Rental Rental Arbitrage Analysis 2024 Attell Way, Decatur, GA, 30033

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$63,140

Profit (Cash Flow)

$1,292

Cash on Cash Return

11.6%

Annual Revenue

$63,140

AirDNA projects $343/night at 53% occupancy ($66,397). Airbtics projects $293/night at 59% occupancy ($63,139). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $293 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,556	$59,088	$92,106	$136,524
Occupancy	46%	58%	69%	81%
Nightly Rate	$222	$268	$352	$445

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury and High End Design in the Heart of Atlanta	$67,851	$310	58%	4	3.5	2	$156	❌	❌	❌	Y / Y	⭐️ 5 (89)
High End Luxury in the Heart of Atlanta	$59,244	$223	69%	4	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (180)
Dive, Dine & Dream in Our 4BR!	$40,319	$247	43%	4	3	4	$220	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Emory/CDC Modern Luxury Home (Upstairs)	$70,639	$224	80%	4	3	1	$229	❌	❌	❌	Y / Y	⭐️ 5 (6)
Whimsy - Decatur City Destination/ Agnes Scott	$64,303	$235	71%	4	3	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (204)
Decatur Home for Families \| 4 BR \| Big Backyard	$61,164	$199	81%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (59)
Little Five Land ~ Steps to L5Ps & Hot Tub!	$101,471	$463	57%	4	2.5	3	$200	❌	✅	✅	Y / Y	⭐️ 5 (44)
Intown Dream with Backyard	$83,064	$423	53%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (29)
Downtown Decatur Holiday Home!	$84,788	$351	66%	4	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
DruidHills_4 Bdrm w/GuestHouseHotTub*SUMMER:Pool	$79,696	$238	82%	4	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (45)
Wow!! Modern+Spacious Home ⭐️GREAT LOCATION⭐️	$45,818	$268	44%	4	2	2	$220	❌	❌	✅	Y / Y	⭐️ 5 (55)
Stunning Modern Oasis in the Heart of Atlanta	$63,572	$248	65%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (113)
Upscale Atlanta Retreat\| 4 Bedroom \| Winter Sale	$46,020	$275	43%	4	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (114)
Inman Park pool spa 2025 walk to many restaurants	$77,008	$444	46%	4	2.5	30	$225	✅	✅	✅	Y / Y	⭐️ 5 (120)
Pet-Friendly \| 1G Wifi \| Kirkwood Retreat	$55,597	$220	65%	4	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxurious & Beautiful Atlanta Near Inman/Kirkwood	$65,876	$270	61%	4	3.5	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (70)
Inner City Metro Atlanta Delight! 4.5Bed 2.5Bath	$34,882	$216	42%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (19)
No Cln Fee4BR/3 Bath(2 En Suites) New Remodel	$61,616	$259	65%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (68)
Sunny & Modern \| Near Downtown, CDC, Emory, ATL	$47,654	$158	79%	4	3	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (111)
Delightful Decatur Retreat: Walk to Shops & Dining	$117,550	$333	94%	4	3	3	$119	❌	❌	❌	Y / Y	⭐️ 5 (25)
The Avondale BNB/FrPlc/Sleeps 11	$54,493	$256	53%	4	2.5	3	$265	❌	❌	❌	Y / Y	⭐️ 5 (21)
EMORY LUXURY-- Family Friendly, Prime Location!	$52,589	$331	43%	4	2.5	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (29)
Exquisite Retreat In ATL	$43,131	$210	55%	4	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Large Family Home with Foosball Table	$79,395	$356	59%	4	3	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (48)
Entire Duplex in Peaceful Neighborhood	$76,620	$206	100%	4	2	3	$120	❌	❌	✅	N / Y	⭐️ 5 (9)
Emory Oasis - 6 Beds, Airy Sunroom, Outdoor Fun	$78,066	$231	90%	4	2	2	$205	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
GRAND Virginia Highlands 4BR near restaurants bars	$113,129	$532	57%	4	2.5	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (211)
Near Marta Train Station / Coan Park / Sleeps 8	$47,150	$158	75%	4	2	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (56)
Family-friendly modern 4 BR / 3 BR in heart of ATL	$109,498	$390	73%	4	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (26)
Luxury Home & Pool Next to East Lake Golf Course	$78,292	$332	63%	4	2.5	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (5)
Superclean North Decatur Emory Ranch House	$28,413	$203	36%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Stay in 4BR Retreat Modern Amenities Workspace bve	$72,694	$284	67%	4	3	2	$185	❌	❌	❌	Y / Y	⭐️ 3 (3)
Cozy Home/Office away from Home/Office	$22,343	$122	47%	4	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (15)
Charming Georgia Getaway, Great In-Town Location!	$78,932	$298	67%	4	4	2	$232	❌	❌	❌	Y / Y	⭐️ 4.4 (5)
Glasshaus - Designer Living Near Farmers Market	$76,592	$376	54%	4	4	2	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
4 Bedroom House Near Downtown Decatur	$32,165	$169	52%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Intown Historic Craftsman Tudor	$73,190	$497	40%	4	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Calm Cottage@EMORY 5 KING Beds Outdoor Space	$90,531	$485	51%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (53)

Return Metrics

11.63% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,291	$2,583	$3,874	$5,166	$6,457	$12,915	$38,746
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	$1,291	$2,583	$3,874	$5,166	$6,457	$12,915	$38,746

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.63%

Payback Period Days

3138

Return on Investment

11.63%

2024 Attell Way Decatur, Georgia, 30033

4 bed • 4 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,140

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $343/night at 53% occupancy.Projected nightly rate is $293/night at 59% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$65,086

Avg annual revenue

59%

Avg occupancy rate

$293

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

$20k

$55k

$85k

$120k

$1,292

Profit

Revenue

$63,140

Operating Expenses

$20,208

Operating Income

$42,932

Net Effective Rent

$41,640

Profit (Cash Flow)

$1,292

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

11.63%

Payback Period Days

3138