Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 2124 Cheshire Bridge Rd NE, Atlanta, GA, 30324

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$39,885

Profit (Cash Flow)

-$6,628

Cash on Cash Return

-152.4%

Annual Revenue

$39,885

AirDNA projects $106/night at 63% occupancy ($24,390). Airbtics projects $120/night at 63% occupancy ($27,612). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, $130 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,434$26,837$41,251$59,896
Occupancy47%62%84%91%
Nightly Rate$93$115$130$174

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$23,564
$101
59%
112$50✅❌✅Y / Y⭐️ 4.5 (30)
$22,202
$72
80%
112$65❌❌❌N / Y⭐️ 5 (244)
$21,640
$150
38%
112$25✅❌✅Y / Y⭐️ 5 (108)
$24,056
$130
49%
112$25✅❌❌Y / Y⭐️ 5 (7)
$32,664
$90
96%
112$85✅❌❌Y / Y⭐️ 4.5 (40)
$19,117
$89
58%
111$30✅❌❌Y / Y⭐️ 4.5 (39)
$24,744
$87
72%
111$110✅❌✅Y / Y⭐️ 4.7 (61)
$51,944
$205
68%
112$45❌✅❌N / Y⭐️ 5 (55)
$34,768
$121
75%
111$70✅❌❌Y / N⭐️ 4.5 (10)
$27,947
$89
85%
111$6✅❌❌Y / Y⭐️ 4.8 (15)
$23,835
$111
54%
112$55✅❌✅Y / Y⭐️ 4.7 (14)
$29,522
$86
93%
111$6✅❌❌Y / Y⭐️ 4.8 (54)
$14,709
$101
37%
111$75✅❌❌Y / N⭐️ 4.3 (6)
$32,578
$129
69%
111$0✅❌❌Y / Y⭐️ 4.7 (16)
$27,045
$81
88%
111$80✅❌❌Y / Y⭐️ 0 (0)
$25,782
$116
52%
111$95✅❌❌Y / Y⭐️ 5 (15)
$31,755
$94
91%
112$100✅❌❌Y / Y⭐️ 4.5 (13)
$26,638
$122
52%
111$95✅❌❌Y / Y⭐️ 5 (20)
$22,755
$116
52%
113$50✅❌✅Y / Y⭐️ 4.5 (7)
$44,853
$128
93%
111$80✅❌❌Y / Y⭐️ 5 (11)
$41,656
$124
85%
111$120✅❌❌Y / Y⭐️ 5 (40)
$33,107
$98
86%
112$95✅❌✅Y / Y⭐️ 4.2 (54)
$28,959
$92
86%
111$0✅❌❌Y / N⭐️ 0 (0)
$19,269
$135
39%
112$0✅❌✅Y / Y⭐️ 4.5 (24)
$15,822
$131
33%
111$0✅❌❌Y / N⭐️ 4.9 (53)
$26,118
$90
77%
111$100✅❌❌Y / N⭐️ 4.5 (8)
$62,251
$218
74%
111$149✅❌✅Y / Y⭐️ 4.8 (6)
$39,471
$126
84%
111$125✅❌❌Y / Y⭐️ 4.5 (60)
$28,737
$115
65%
112$98❌❌❌N / Y⭐️ 4.6 (30)
$30,568
$144
58%
112$0✅❌❌Y / Y⭐️ 4.8 (11)
$26,835
$188
39%
112$0✅❌✅Y / Y⭐️ 4.8 (6)
$16,908
$110
42%
111$0✅❌✅Y / N⭐️ 0 (2)
$17,375
$101
47%
111$0✅❌❌Y / Y⭐️ 0 (4)
$20,452
$127
44%
111$0✅❌❌Y / Y⭐️ 4.8 (23)
$25,259
$200
32%
112$99❌❌❌Y / Y⭐️ 4 (1)
$27,692
$97
78%
1114$100✅❌❌Y / Y⭐️ 4.5 (2)
$15,812
$90
48%
1130$150✅❌❌Y / Y⭐️ 5 (28)
$35,165
$94
96%
111$75✅❌❌Y / Y⭐️ 4 (8)
$36,725
$173
58%
113$0✅❌✅Y / Y⭐️ 5 (9)

Return Metrics

-152.37% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,628-$13,256-$19,885-$26,513-$33,141-$66,283-$198,850
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-$6,628-$13,256-$19,885-$26,513-$33,141-$66,283-$198,850

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-152.37%

Payback Period Days

0

Return on Investment

-152.37%

property-location

2124 Cheshire Bridge Rd NE 667 Atlanta, Georgia, 30324

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide


Laws


Market Data

$39,885

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $106/night at 63% occupancy.Projected nightly rate is $120/night at 63% occupancy.

Top 26% of comparables

Top 26% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$28,078

Avg annual revenue

63%

Avg occupancy rate

$120

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

$30k

$45k

$65k

Sign up to see the data on 40 all comparables

-$6,628

Profit

Revenue

$39,885

Operating Expenses

$17,185

Operating Income

$22,700

Net Effective Rent

$29,328

Profit (Cash Flow)

-$6,628

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-152.37%

Payback Period Days

0