BNBCalc Short Term Rental Rental Arbitrage Analysis 2046 Amy Creek Cir, Ellijay, GA, 30540

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

Mohan Yatham

mohansyatham@gmail.com

Annual Revenue

$44,355

Profit (Cash Flow)

$2,601

Cash on Cash Return

59.8%

Annual Revenue

$44,355

AirDNA projects $235/night at 62% occupancy ($53,216). Airbtics projects $176/night at 69% occupancy ($44,355). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 69% occupancy rate, $176 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,475	$45,380	$68,114	$92,703
Occupancy	57%	72%	85%	94%
Nightly Rate	$131	$165	$210	$260

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stargazer- Million Dollar View w/privacy & hot tub	$60,342	$227	71%	1	1	2	$90	❌	✅	✅	Y / Y	⭐️ 4.5 (32)
Moonlight Hideaway \| Ellijay, GA	$81,733	$259	85%	1	2	2	$105	✅	✅	✅	Y / Y	⭐️ 5 (30)
Wandering Bear	$41,259	$143	75%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (323)
What A View \| Ellijay, GA	$59,100	$270	58%	1	1	2	$110	❌	✅	✅	Y / Y	⭐️ 5 (27)
Tree Tops \| Ellijay, GA	$36,352	$204	47%	1	1	2	$105	❌	✅	✅	N / Y	⭐️ 5 (4)
River Rhapsody \| Ellijay, GA	$102,426	$305	91%	1	2	2	$105	❌	✅	❌	Y / Y	⭐️ 5 (13)
Lazy Lake \| Cherry Log, GA	$46,879	$257	48%	1	2	2	$115	❌	✅	❌	Y / Y	⭐️ 4.5 (9)
'Little Fox Den’ Ellijay Cabin Rental w/ Hot Tub!	$22,785	$135	41%	1	1	2	$140	❌	✅	❌	Y / Y	⭐️ 5 (31)
Hemlock Creek \| Cherry Log, GA	$56,496	$208	72%	1	2	2	$105	❌	✅	✅	Y / Y	⭐️ 4.5 (10)
Two bears cabin	$25,033	$108	56%	1	1	1	$85	❌	❌	✅	N / Y	⭐️ 4.5 (101)
Keturah's Creek -Luxury Couples Tiny Cabin-8acres	$69,877	$194	94%	1	1	1	$125	❌	✅	❌	N / Y	⭐️ 5 (164)
NEW! Treetop Cabin w/ Mtn Views near Blue Ridge	$23,632	$152	40%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (87)
Whole House Private Mountain Topside Cabin no min	$33,451	$140	60%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (13)
Size Matters Cabin! Indoor Hot Tub, Fire place....	$33,364	$143	58%	1	1	1	$100	❌	✅	✅	Y / Y	⭐️ 5 (204)
Views, hot tub, cozy, pets	$48,394	$191	66%	1	1	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (35)
Cabin \| Hot Tub \| Fire Pit	$23,659	$113	49%	1	1	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (109)
Rendezvous on the River \| Ellijay, GA	$65,773	$214	83%	1	1	2	$95	❌	✅	✅	Y / Y	⭐️ 4.5 (5)
Romantic Mountain Studio for Any Budget - Sleeps 2	$21,939	$96	60%	1	1	3	$65	❌	✅	❌	N / Y	⭐️ 5 (59)
Modern Creekside Cottage - Nearby Vineyards/Hiking	$41,002	$126	86%	1	1	2	$89	❌	✅	❌	Y / Y	⭐️ 5 (204)
Whitewater/Solo Stove/Hot Tub/Dog Friendly	$71,255	$258	72%	1	1	2	$180	❌	✅	✅	Y / Y	⭐️ 5 (122)
Forest Sanctuary, a Lakefront Retreat🌲	$31,023	$140	59%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (59)
The Mason Jar At Cherry Log \| Cherry Log, GA	$52,265	$209	65%	1	2	2	$115	❌	✅	✅	Y / Y	⭐️ 4.5 (22)
Stepping Stones Creek, hot tub, firepit	$76,503	$344	60%	1	1	2	$95	❌	✅	✅	Y / Y	⭐️ 5 (35)
Tiny Creek Cabin \| Book 2 Nights Get 3rd Free!	$38,713	$176	56%	1	1	2	$125	❌	✅	❌	N / Y	⭐️ 5 (233)
2PM Check In! Hot Tub! Relaxing Couples Retreat!	$76,742	$273	74%	1	1	2	$99	❌	✅	✅	Y / Y	⭐️ 5 (354)
Tiny Modern Creekside Cabin \| Hot Tub \| Fire pit	$46,867	$122	99%	1	1	3	$125	❌	✅	❌	Y / Y	⭐️ 5 (116)
Calming Creekside Cabin	$63,599	$174	97%	1	1	1	$75	❌	✅	✅	N / Y	⭐️ 5 (175)
Couples Getaway Cabin by Hiking + Waterfalls!	$37,382	$121	78%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (85)
Cherry Log Cabin: 10 Min to Ellijay/Blue Ridge!	$37,887	$141	72%	1	1	2	$72	❌	❌	❌	Y / Y	⭐️ 5 (115)
Private modern couple's cabin-hot tub/EV/fire pit	$76,449	$222	93%	1	1	2	$40	❌	✅	❌	Y / Y	⭐️ 5 (163)
Couples Cabin\| Mtn Views\| Indoor Hot Tub\| Fire-pit	$62,669	$169	95%	1	1	3	$125	❌	✅	❌	N / Y	⭐️ 5 (185)
Moonrise Retreat with Spa, Fire Pit, 8 min to Town	$48,928	$163	77%	1	1	1	$175	❌	✅	✅	Y / Y	⭐️ 5 (112)
Woodsy 1br Cabin \| Hot Tub \| Pets Welcome!	$44,048	$128	86%	1	1	1	$89	❌	✅	✅	Y / Y	⭐️ 5 (278)
Bliss - Mountaintop Cabin w/Sauna in Blue Ridge	$35,410	$94	96%	1	1	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (499)
Daffodil Hill Farm Romantic Luxury Carriage House!	$33,972	$207	43%	1	1.5	2	$125	❌	✅	❌	Y / Y	⭐️ 5 (172)
Trailwalker, a tranquil one bedroom nature retreat	$37,178	$133	73%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (74)
Restore - Tiny Cabin, New Sauna in Blue Ridge	$29,131	$82	88%	1	1	1	$69	❌	❌	✅	Y / Y	⭐️ 5 (464)
Mtn. Views!\| Hot Tub Under the Stars\| Double Decks	$54,585	$167	83%	1	1.5	3	$140	❌	✅	❌	Y / Y	⭐️ 5 (217)
Honey Bear Hollow - cabin with lake & mtn views	$21,696	$104	54%	1	1	2	$70	❌	❌	❌	N / Y	⭐️ 5 (138)

Return Metrics

59.79% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,601	$5,202	$7,803	$10,404	$13,005	$26,010	$78,031
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	$2,601	$5,202	$7,803	$10,404	$13,005	$26,010	$78,031

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

59.79%

Payback Period Days

610

Return on Investment

59.79%

2046 Amy Creek Cir Ellijay, Georgia, 30540

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Mohan

$44,355

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $235/night at 62% occupancy ($53,216.05). Airbtics projects $176/night at 69% occupancy ($44,355).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$47,074

Avg annual revenue

69%

Avg occupancy rate

$176

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

$40k

$70k

$105k

$2,601

Profit

Revenue

$44,355

Operating Expenses

$17,766

Operating Income

$26,589

Net Effective Rent

$23,988

Profit (Cash Flow)

$2,601

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

59.79%

Payback Period Days

610