Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2115 Piedmont Rd Ne # S

2 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$27,561

Profit (Cash Flow)

-$9,022

Cash on Cash Return

-136.7%

Annual Revenue

$27,561

AirDNA projects $191/night at 53% occupancy ($36,973). Airbtics projects $154/night at 49% occupancy ($27,561). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 49% occupancy rate, $154 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,755$28,837$38,313$39,777
Occupancy27%45%67%77%
Nightly Rate$133$155$168$180

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-136.69% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$9,021-$18,043-$27,064-$36,086-$45,108-$90,216-$270,649
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-$9,021-$18,043-$27,064-$36,086-$45,108-$90,216-$270,649

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-136.69%

Payback Period Days

0

Return on Investment

-136.69%

property-location

2115 Piedmont Rd NE Atlanta, Georgia, 30324

2 bed • 2 bath • 7 guests

Agent

Inquire about this property

Contact Agent

$4,073

Zestimate

Atlanta

Guide

Zoning

Market

Guide


Laws


Market Data

$27,561

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $191/night at 53% occupancy.Projected nightly rate is $154/night at 49% occupancy.

Top 41% of comparables

Top 51% of comparables

Seasonality

Sign up to view the full seasonality chart

-$9,022

Profit

Revenue

$27,561

Operating Expenses

$15,583

Operating Income

$11,978

Net Effective Rent

$21,000

Profit (Cash Flow)

-$9,022

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-136.69%

Payback Period Days

0