Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2278 Ballard Pl, Macon, GA 31206

3 bed • 1 bath • 9 guests • $39,999

BNB

Calc

Annual Revenue

$28,843

Profit (Cash Flow)

$8,715

Cap Rate

28.5%

Annual Revenue

$28,843

AirDNA projects $115/night at 55% occupancy ($23,101). Airbtics projects $149/night at 53% occupancy ($28,843). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $149 rate per night.

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

Percentiles25%50%75%90%
Revenue$17,384$29,612$42,818$58,180
Occupancy43%54%64%70%
Nightly Rate$104$141$173$216

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
$18,165
$99
44%
312$120❌❌❌Y / Y⭐️ 4.8 (28)
$36,441
$259
36%
341$125❌❌✅Y / Y⭐️ 4.8 (46)
$28,126
$125
57%
312$75❌❌✅Y / Y⭐️ 4.9 (139)
$21,661
$95
55%
331$85❌❌✅Y / Y⭐️ 4.7 (473)
$31,629
$185
45%
332$160❌❌❌Y / Y⭐️ 4.8 (11)
$40,822
$165
62%
332$182❌❌❌Y / Y⭐️ 4.7 (32)
$41,853
$191
58%
332$150❌❌❌Y / Y⭐️ 4.9 (162)
$73,216
$280
69%
331$100❌❌✅Y / Y⭐️ 4.8 (159)
$39,010
$162
63%
311$40❌❌❌Y / Y⭐️ 5 (43)
$17,532
$146
31%
313$104❌❌❌Y / Y⭐️ 4.5 (9)
$30,624
$135
58%
333$200❌❌❌Y / Y⭐️ 4.8 (160)
$71,072
$357
52%
332$129❌❌✅Y / Y⭐️ 4.9 (65)
$29,139
$151
49%
322$135❌❌✅Y / Y⭐️ 4.8 (81)
$28,545
$142
47%
321$140❌❌✅Y / Y⭐️ 5 (45)
$24,170
$96
66%
323$50❌❌❌Y / Y⭐️ 4.7 (114)
$38,853
$150
67%
321$100❌❌❌Y / Y⭐️ 5 (125)
$25,658
$129
48%
321$125❌❌✅Y / Y⭐️ 4.8 (247)
$32,617
$105
82%
317$160❌❌✅Y / Y⭐️ 4.7 (15)
$19,368
$57
90%
3121$150❌❌✅Y / Y⭐️ 4.7 (21)
$44,524
$138
86%
322$100❌❌✅Y / Y⭐️ 5 (100)
$38,290
$154
65%
322$100✅❌✅Y / Y⭐️ 5 (33)
$30,815
$143
55%
324$125❌❌❌Y / Y⭐️ 5 (18)
$39,349
$169
60%
322$110❌❌✅Y / Y⭐️ 4.9 (104)
$20,034
$98
53%
323$85❌❌❌Y / Y⭐️ 4.9 (19)
$19,242
$104
43%
322$140❌❌❌Y / Y⭐️ 5 (35)
$46,034
$185
64%
321$125❌❌✅Y / Y⭐️ 5 (29)
$21,078
$99
54%
324$90❌❌❌Y / Y⭐️ 5 (16)
$29,081
$215
33%
321$150❌❌✅Y / Y⭐️ 4.8 (61)
$17,809
$140
32%
322$135✅❌✅Y / Y⭐️ 4.2 (8)
$24,048
$159
37%
333$110❌❌❌Y / Y⭐️ 4.4 (5)
$27,914
$91
82%
322$80❌❌❌Y / Y⭐️ 4.9 (70)
$33,015
$126
64%
322$135❌❌✅Y / Y⭐️ 5 (33)
$22,983
$88
65%
323$130✅❌✅Y / Y⭐️ 4.6 (46)
$16,039
$105
35%
331$165✅❌✅Y / Y⭐️ 5 (20)
$22,640
$120
43%
323$200❌❌❌Y / Y⭐️ 4.8 (84)
$43,535
$215
53%
322$90❌❌✅Y / Y⭐️ 5 (51)
$12,693
$51
68%
327$300❌❌❌Y / Y⭐️ 4.7 (32)

Return Metrics

49.94% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,715$17,430$26,146$34,861$43,577$87,154$261,464
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$31,999$31,999$31,999$31,999$31,999$31,999$31,999
Down Payment$7,999$7,999$7,999$7,999$7,999$7,999$7,999
Property Appreciation$1,199$2,435$3,708$5,020$6,370$13,756$57,089
Total Return$49,914$59,865$69,854$79,881$89,947$140,910$358,552

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

49.94%

Cap Rate

28.53%

Return on Investment

59.07%

property-location

2278 Ballard Pl Macon, GA, 31206

3 bed • 1 bath • 9 guests

Est. $192/mo

Agent

This property is for sale!

Contact Agent

348

Airbnb Investor Score

$8,715

Annual Profit

28.5%

Cap Rate

49.9%

Cash on Cash

$28,843

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $115/night at 55% occupancy.Projected nightly rate is $149/night at 53% occupancy.

Top 56% of comparables

Top 41% 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.

$30,677

Avg annual revenue

53%

Avg occupancy rate

$149

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

$50k

$75k

Sign up to see the data on 40 all comparables

$8,715

Profit

Revenue

$28,843

Operating Expenses

$17,430

Operating Income

$11,414

Mortgage & Taxes

$2,698

Profit (Cash Flow)

$8,715

$17,450

Cash Investment

Down Payment

$8,000

Renos & Furnishing

$8,250

Closing Costs

$1,200

Total

$17,450

DSCR Ratio

Strong

4.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

49.94%

Cap Rate

28.53%

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

$1,898

Deductible property tax

$396

Your total deduction

-$3,614

Your adjusted annual income

$150,000 - -$3,614 = $153,614

Taxes on $153,614 (30%)

$46,084

Your old tax bill

$45,000

Your new tax bill

$46,084

Estimated tax savings

-$1,084

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: -