property-location

227 Dills Rd Blue Ridge, Georgia

4 bed • 4 bath • 8 guests

Purchase Price

Est. $NaN/mo

$96,387

Annual Revenue

Median of 25 comps selected by Andy, creator of this analysis.

Avg Daily Rate
$588
Occupancy
45%

$15k

$70k

$125k

$185k

Upscale Cabin on Toccoa River with gorgeous views!
$185,806
$875
51%
49113.52$369❌✅❌Yes / Yes❌⭐️ 4.96 (47)Profile
Pool•Sauna•Treetop Playground•Outdoor Fireplace
$148,252
$1,040
32%
461043$482✅✅✅Yes / Yes❌⭐️ 5 (22)Profile
4 Kings| No Bunks| Serene Views| Sauna| EV| Pets
$145,368
$622
57%
451043$195❌✅✅Yes / Yes❌⭐️ 4.96 (103)Profile
Breeze: Modern Cabin Near Downtown Blue Ridge
$137,228
$370
84%
4482.53$250❌✅❌Yes / Yes❌⭐️ 4.96 (138)Profile
Whispering Waters Lodge
$135,090
$1,048
33%
4484.53$395❌✅❌Yes / Yes❌⭐️ 5 (8)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$6,367/mo

Avg profit / month

$2,753/mo

Best profit month

Jul $6,139

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

20.59%

Cap Rate

11.33%

Profit (Cummulative)

$33,033

$7,064

$11,000

$21,570

$3,283

Total Gain

$64,949

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.