BNBCalc Short Term Rental Rental Arbitrage Analysis 2115 Cavanaugh Ave Se

5 bed • 3 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$58,056

Profit (Cash Flow)

-$5,892

Cash on Cash Return

-45.8%

Annual Revenue

$58,056

AirDNA projects $322/night at 62% occupancy ($72,917). Airbtics projects $289/night at 55% occupancy ($58,055). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 55% occupancy rate, $289 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,531	$61,164	$96,870	$117,596
Occupancy	47%	59%	67%	73%
Nightly Rate	$216	$260	$373	$419

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Walkable Luxury In East Lake	$116,912	$416	73%	5	4	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (14)
Modern 5BR Home w/ 2 Living Spaces and Kitchens	$64,395	$262	61%	5	3	2	$199	❌	❌	❌	Y / Y	⭐️ 4.8 (87)
Gorgeous, Bright,Spacious Home	$43,225	$399	28%	5	5	1	$375	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Spacious & Beautiful Home in Quiet Neighborhood	$78,496	$297	67%	5	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (174)
5 Bdrm 10 Mins to Midtown Pool Table & Fire Pit	$19,490	$213	25%	5	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Luxury Family Home near Beltline	$59,805	$215	76%	5	4	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Gorgeous Home Slps 12 5-bdrm Coffee BBQ AC w/Prk	$42,493	$258	45%	5	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Southern Oasis \| 5-Bedrooms, A+ Location, Slee	$49,343	$220	57%	5	4	1	$285	❌	❌	❌	Y / Y	⭐️ 4 (2)
Stylish & Modern/Lux family ATL Getaway! Gameroom!	$121,064	$450	68%	5	3	1	$425	❌	❌	✅	Y / Y	⭐️ 5 (32)
The Southern Oasis \| 5-Bedrooms, A+ Location, Slee	$34,024	$166	56%	5	4	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-45.84% 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)	-$5,891	-$11,783	-$17,675	-$23,566	-$29,458	-$58,916	-$176,750
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	-$5,891	-$11,783	-$17,675	-$23,566	-$29,458	-$58,916	-$176,750

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-45.84%

Payback Period Days

Return on Investment

-45.84%

2115 Cavanaugh Ave SE Atlanta, Georgia, 30316-2705

5 bed • 3 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,506

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$58,056

Annual Revenue

BNBCalc predicts this property will get $289 per night with 55% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$62,924

Avg annual revenue

55%

Avg occupancy rate

$289

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

$50k

$85k

$120k

-$5,892

Profit

Revenue

$58,056

Operating Expenses

$19,547

Operating Income

$38,508

Net Effective Rent

$44,400

Profit (Cash Flow)

-$5,892

$12,850

Cash Investment

Renos & Furnishing

$12,750

Setup Costs

$100

Total

$12,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-45.84%

Payback Period Days