BNBCalc Short Term Rental Investment Analysis 2159 James Aly, Atlanta, GA 30345

5 bed • 4 bath • 15 guests • $1,275,000

BNB

Calc

Annual Revenue

$66,270

Profit (Cash Flow)

-$42,033

Cap Rate

3.4%

Annual Revenue

$66,270

AirDNA projects $336/night at 54% occupancy ($66,269). Airbtics projects $323/night at 49% occupancy ($57,807). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $336 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,410	$58,471	$95,448	$141,936
Occupancy	36%	52%	61%	71%
Nightly Rate	$205	$295	$410	$524

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
My home is your home	$60,054	$266	59%	5	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
3 nights or more discount! FIVE bedrooms! ATlANTA	$40,411	$181	56%	5	2	2	$169	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Renovated 5BD Townhouse I 2 Mins to Marietta Sq	$38,520	$153	61%	5	3	1	$307	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
5BR Ranch Retreat \| Lounge, Balcony, Backyard Fun!	$42,335	$295	35%	5	3	1	$260	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Perfect Atlanta Airport Pit Stop!	$41,971	$205	53%	5	3	3	$225	❌	❌	❌	Y / Y	⭐️ 4.7 (126)
Spacious home in Atlanta near airport	$116,601	$375	84%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
Braves OASIS * Pool,Spa, Ping Pong- 5bdrm/5bath	$104,725	$492	57%	5	5	4	$270	✅	✅	❌	Y / Y	⭐️ 5 (74)
A Great Home away From Home Entire House	$43,660	$269	37%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (3)
Atlanta Modern House Sleeps 10 Comfortably	$69,166	$275	67%	5	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.6 (186)
Comfort & Tranquility 5min from Airport	$46,869	$151	76%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (338)
Orange Door Bungalow w/ huge backyard	$38,147	$295	33%	5	3	2	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
City Lights, Country Nights	$52,447	$254	54%	5	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (25)
Spacious 5BR Family Retreat – 15 Mins to Downtown!	$50,218	$362	36%	5	3	2	$300	❌	❌	✅	Y / Y	⭐️ 4.9 (17)
Nice Cozy Entertainment!	$27,799	$180	34%	5	3	2	$125	✅	❌	❌	Y / Y	⭐️ 0 (0)
~Modern 5 bedrooms Luxury home ~	$38,325	$467	22%	5	5	2	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (24)
Dream vacation home.	$94,116	$600	42%	5	6	2	$350	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Peaceful Smyrna Home w/ Wood-Burning Fire Pit	$95,125	$405	57%	5	4	2	$387	❌	❌	❌	Y / Y	⭐️ 5 (40)
Gorgeous Newly Renovated Home	$44,245	$274	42%	5	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Beautiful & Spacious Home In Atl by Deity Villas	$33,454	$150	53%	5	4	1	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (22)
Enchanting Haven by Deity Villas	$26,950	$121	52%	5	4	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
V Gallery	$86,911	$600	34%	5	4	2	$295	✅	❌	❌	Y / Y	⭐️ 5 (11)
Awesome 5 Bedroom Home Near ATL Airport & Downtown	$57,743	$202	70%	5	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (124)
Serene Azul Retreat 5min to Atl Airport	$85,873	$321	71%	5	4	3	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (52)
Stunning East Cobb Entire House/ Near SuntrustPark	$126,775	$598	56%	5	6	4	$350	❌	✅	✅	Y / Y	⭐️ 4.8 (53)
Luxurious 5-Bedroom Home with Private Yard*ble	$65,866	$205	83%	5	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
5 BEDROOM HOUSE THERES NO PLACE LIKE HOME	$35,748	$285	22%	5	3	3	$400	❌	❌	❌	Y / Y	⭐️ 0 (0)
ATL 5 Bedroom Colorful Home Near Airport!	$62,707	$688	22%	5	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (54)
Beautiful & Spacious Home Away From Home In Atl	$46,398	$228	51%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Homely 5 bedrooms in Atlanta by Deity Villas	$31,346	$149	50%	5	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.6 (19)
Family reunions, retreats or sports teams welcome	$60,249	$304	52%	5	2	2	$100	✅	❌	❌	Y / N	⭐️ 4.8 (19)
Spacious and gracious home!	$89,666	$334	72%	5	4	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (28)
Relaxing Luxurious 5 Bedroom 3 Bath House	$28,785	$426	18%	5	3	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Happy Hideout w/pool Near Atlanta Airport	$87,815	$359	61%	5	3	2	$350	✅	❌	❌	Y / Y	⭐️ 4.7 (10)
Ophelia Palace Content House	$32,297	$441	17%	5	4	2	$250	❌	❌	❌	Y / N	⭐️ 4.8 (7)
Prime Location 5BR/3BA Ideal for Groups of 14 *lfe	$59,658	$250	62%	5	3	30	$180	❌	❌	❌	Y / Y	⭐️ 3.4 (3)
The Historic Royal Bohemian Retreat	$49,450	$313	39%	5	3	2	$240	❌	❌	✅	Y / Y	⭐️ 4.6 (12)
Amazing 5 Bedroom Stunning Rental	$76,413	$460	45%	5	3	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (3)
Sleeps 10! Come Enjoy Atlanta!	$43,361	$171	68%	5	3	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (2)
Beautiful Atlanta 5 bedroom Home	$57,283	$333	47%	5	3	25	$0	✅	❌	✅	Y / N	⭐️ 4.7 (3)
Atlanta Mini-Mansion	$83,097	$516	44%	5	5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

-13.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$42,032	-$84,065	-$126,098	-$168,130	-$210,163	-$420,326	-$1,260,980
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,020,000	$1,020,000	$1,020,000	$1,020,000	$1,020,000	$1,020,000	$1,020,000
Down Payment	$255,000	$255,000	$255,000	$255,000	$255,000	$255,000	$255,000
Property Appreciation	$38,250	$77,647	$118,226	$160,023	$203,074	$438,493	$1,819,759
Total Return	$1,271,217	$1,268,582	$1,267,128	$1,266,892	$1,267,910	$1,293,166	$1,833,778

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.72%

Cap Rate

3.44%

Return on Investment

2.85%

2159 James Aly Atlanta, GA, 30345

5 bed • 4 bath • 15 guests

Purchase Price

Est. $6,115/mo

This property is for sale!

Contact Agent

-49

Airbnb Investor Score

-$42,032

Annual Profit

3.4%

Cap Rate

-13.7%

Cash on Cash

$66,270

Annual Revenue

BNBCalc predicts this property will get $323 per night with 49% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$59,314

Avg annual revenue

49%

Avg occupancy rate

$323

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

$25k

$60k

$90k

$130k

-$42,033

Profit

Revenue

$66,270

Operating Expenses

$22,295

Operating Income

$43,975

Mortgage & Taxes

$86,007

Profit (Cash Flow)

-$42,033

$306,250

Cash Investment

Down Payment

$255,000

Renos & Furnishing

$13,000

Closing Costs

$38,250

Total

$306,250

DSCR Ratio

Weak

0.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.72%

Cap Rate

3.44%

Return on Investment

2.85%

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

$60,513

Deductible property tax

$12,622

Your total deduction

$170,139

Your adjusted annual income

$150,000 - $170,139 = -$20,139

Taxes on -$20,139 (30%)

-$6,042

Your old tax bill

$45,000

Your new tax bill

-$6,042

Estimated tax savings

$51,042

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: -