BNBCalc Short Term Rental Investment Analysis 2123 Plaster Rd Ne, Atlanta, GA 30345

1 bed • 1 bath • 3 guests • $1,600

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$20,691

Profit (Cash Flow)

$4,213

Cap Rate

270.1%

Annual Revenue

$20,691

AirDNA projects $104/night at 55% occupancy ($20,891). Airbtics projects $103/night at 55% occupancy ($20,691). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 55% occupancy rate, $103 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,490	$18,771	$36,421	$42,823
Occupancy	38%	47%	80%	89%
Nightly Rate	$81	$106	$122	$128

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Atlanta Prime Location, 5 Minutes Walk to Kroger’s	$14,921	$75	49%	1	1	3	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (190)
Perfect 1BR apartment in great location!	$26,256	$78	89%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (29)
Classy Luxury Apartment	$27,944	$90	81%	1	1	7	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
NEW! Cozy Inlaw suite- in Brookhaven	$28,415	$76	91%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (118)
Garden escape	$17,342	$103	46%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Escape the Blues	$32,263	$110	79%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Classic garden oasis with outdoor dining and pool!	$20,080	$139	37%	1	1	1	$100	✅	❌	❌	Y / N	⭐️ 2 (1)
Welcome to Genuine Resort In ATL	$20,818	$126	41%	1	1	2	$95	✅	❌	❌	Y / N	⭐️ 4.2 (16)
Entire Home Conveniently Off I-85/Clairmont Rd	$10,697	$127	23%	1	1	2	$98	❌	❌	❌	Y / Y	⭐️ 4.9 (17)
Amazing Cozy Stay Apartment Home	$9,103	$112	15%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (1)

Return Metrics

91.23% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,213	$8,426	$12,639	$16,853	$21,066	$42,133	$126,399
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$15	$32	$50	$68	$88	$208	$1,280
Down Payment	$320	$320	$320	$320	$320	$320	$320
Property Appreciation	$48	$97	$148	$200	$254	$550	$2,283
Total Return	$4,597	$8,876	$13,158	$17,442	$21,730	$43,212	$130,282

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.23%

Cap Rate

270.07%

Return on Investment

92.61%

2123 Plaster Rd Ne Atlanta, GA, 30345

1 bed • 1 bath • 3 guests

Purchase Price

Est. $8/mo

This property is for sale!

Contact Agent

2621

Airbnb Investor Score

$4,213

Annual Profit

270.1%

Cap Rate

91.2%

Cash on Cash

$20,691

Annual Revenue

BNBCalc predicts this property will get $103 per night with 55% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$20,783

Avg annual revenue

55%

Avg occupancy rate

$103

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

$15k

$25k

$35k

$4,213

Profit

Revenue

$20,691

Operating Expenses

$16,370

Operating Income

$4,321

Mortgage & Taxes

$108

Profit (Cash Flow)

$4,213

$4,618

Cash Investment

Down Payment

$320

Renos & Furnishing

$4,250

Closing Costs

$48

Total

$4,618

DSCR Ratio

Strong

40.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

91.23%

Cap Rate

270.07%

Return on Investment

92.61%

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

$76

Deductible property tax

$16

Your total deduction

-$3,468

Your adjusted annual income

$150,000 - -$3,468 = $153,468

Taxes on $153,468 (30%)

$46,040

Your old tax bill

$45,000

Your new tax bill

$46,040

Estimated tax savings

-$1,040

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: No

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: -