BNBCalc Short Term Rental Rental Arbitrage Analysis 2151 Cumberland Pkwy Se

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$17,072

Profit (Cash Flow)

-$36,124

Cash on Cash Return

-547.3%

Annual Revenue

$17,072

AirDNA projects $114/night at 41% occupancy ($17,071). Airbtics projects $142/night at 62% occupancy ($32,156). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 41% occupancy rate, $114 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,525	$30,636	$43,615	$61,898
Occupancy	49%	62%	78%	89%
Nightly Rate	$113	$131	$147	$182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 2BD Sapphire Sanctuary w/King Bed nr Braves	$25,695	$124	53%	2	1	3	$95	✅	❌	❌	Y / Y	⭐️ 5 (22)
Relaxing Home close the Battery/Mins to Everything	$53,579	$163	85%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (37)
Lake Laurel Lux retreat-King-Dogs Welcome! Sleep 6	$33,595	$120	72%	2	1	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (106)
Beautiful 2 bedroom townhouse with free parking	$57,003	$182	82%	2	3	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
EXCLUSIVE 2 Bedroom Cozy Unit in Atlanta!	$34,745	$110	79%	2	2	1	$70	✅	❌	❌	Y / Y	⭐️ 4.9 (189)
Cozy Smyrna Townhome - 2 BR, 2.5 Bath	$30,301	$123	64%	2	3	4	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (32)
Modern Boho Flat 3 miles to Braves 15 min to ATL	$40,672	$125	80%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (82)
Urban oasis close to airport near Truist park	$23,916	$95	64%	2	2	3	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (64)
ATH - Sleeps 4 - 2 Beds - Pet friendly - CC1	$41,427	$147	77%	2	3	14	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (91)
Vinings Vista: Your Serene Escape in Atlanta, GA"	$35,347	$142	63%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (15)
Baseball Park Getaway 2 Bedroom 2.5 bath!	$37,921	$131	78%	2	3	2	$130	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Comfy Stay in Smyrna	$25,038	$166	36%	2	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (15)
ATH - Sleeps 4 - 2 Beds - Pet friendly - CC2	$24,733	$190	33%	2	3	14	$120	❌	❌	✅	Y / Y	⭐️ 3.6 (5)
ATH - Smyrna - Sleeps 4 - 2 Beds-Pet friendly-CC3	$50,025	$136	98%	2	3	14	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Terrace Level hideaway	$13,092	$73	49%	2	1	1	$0	❌	❌	✅	Y / N	⭐️ 5 (1)
Beautiful condo surrounded by entertainment	$21,255	$114	46%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.7 (21)
Two bed rooms in Vinings	$9,929	$59	46%	2	1	1	$50	❌	❌	✅	Y / N	⭐️ 0 (0)
ATH - Sleeps 4 - 2 Beds - Pet friendly - CC4	$26,167	$136	49%	2	3	14	$130	❌	❌	✅	Y / Y	⭐️ 4.6 (7)
Cozy Home Near The Battery	$75,498	$350	58%	2	3	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (1)
Attractions Galore-2Br Townhome	$30,834	$129	62%	2	3	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (8)
ATH - Sleeps 4 - 2 Beds - Pet friendly - CC2	$42,011	$190	57%	2	3	14	$120	❌	❌	✅	Y / Y	⭐️ 5 (5)
Smyrna Downstairs Apartment	$32,940	$150	60%	2	1	2	$0	❌	❌	❌	Y / N	⭐️ 4.8 (22)
Cozy Townhome on a Hill- BREAKFAST-Fenced Backyard	$36,234	$99	100%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (65)
Apartment Near Downtown Atlanta	$25,607	$132	53%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
spacious 2BR min away from all main attractions	$20,634	$84	66%	2	2	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (1)
Quiet Quaint 2bed/2bath townhome	$33,819	$140	66%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
ATH - Sleeps 4 - 2 Beds - Pet friendly - CC4	$40,894	$133	84%	2	3	14	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Smyrna Vacation Rental ~ 2 Mi to The Battery!	$55,266	$165	89%	2	3	3	$129	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Cool upstairs suite	$19,740	$93	58%	2	2	1	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Cozy Loft Near Braves Stadium!	$19,676	$96	56%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (31)
ATL themed home near Braves park	$40,626	$148	75%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
ATH - Sleeps 4 - 2 Beds -Fenced/Pet friendly - CC6	$36,391	$136	69%	2	2	14	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
October Special - Tranquil Ranch Style Retreat	$51,333	$145	96%	2	2	5	$40	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Twin Oasis: Home away from home	$36,683	$105	93%	2	2	2	$80	✅	❌	❌	Y / Y	⭐️ 0 (0)
Enjoy your vacation here	$13,287	$110	33%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
MODERN, DOG-FRIENDLY HOME NEAR TRUIST PARK & ATL	$27,231	$120	62%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (35)

Return Metrics

-547.33% 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)	-$36,123	-$72,247	-$108,371	-$144,495	-$180,618	-$361,237	-$1,083,713
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	-$36,123	-$72,247	-$108,371	-$144,495	-$180,618	-$361,237	-$1,083,713

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-547.33%

Payback Period Days

Return on Investment

-547.33%

2151 Cumberland Pkwy SE Atlanta, Georgia, 30339

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,167

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$17,072

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $114/night at 41% occupancy.Projected nightly rate is $142/night at 62% occupancy.

Occupancy Rate

Top 83% of comparables

Avg Daily Rate

Top 73% of comparables

Seasonality

40 Airbnb Comparables

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

$32,449

Avg annual revenue

62%

Avg occupancy rate

$142

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

$55k

$75k

-$36,124

Profit

Revenue

$17,072

Operating Expenses

$14,219

Operating Income

$2,852

Net Effective Rent

$38,976

Profit (Cash Flow)

-$36,124

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-547.33%

Payback Period Days