BNBCalc Short Term Rental Cohost Analysis 232 Forsyth Street Southwest, Atlanta, GA

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Owner income

$26,771

Per year

This Airbnb could earn an additional

$1,055

Per month vs a Long-Term Rental

Annual Revenue range

$25,499 - $51,208

Annual Revenue

$34,260

AirDNA projects $175/night at 56% occupancy ($35,793). Airbtics projects $121/night at 54% occupancy ($23,865). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $134 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,576	$25,499	$36,845	$51,208
Occupancy	35%	57%	70%	82%
Nightly Rate	$102	$116	$134	$160

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Swanky Atlanta Apartment	$39,672	$130	78%	1	1	1	$80	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
Cozy Luxe Mercedes-Benz Rental	$32,395	$103	73%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (54)
Vibrant Beautiful Full 1Bed Home, Downtown ATL	$24,379	$73	82%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (283)
Cozy Atlanta Apartment	$36,187	$127	72%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (9)
New Construction Loft Style Spacious Lux Apt 101	$32,263	$120	66%	1	1.5	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (84)
LUXURY 1 Bedroom Condo 10MIN WALK TO STADIUM&ARENA	$17,508	$104	44%	1	1	1	$20	✅	❌	❌	Y / Y	⭐️ 5 (177)
Lux Apt Dntwn ATL 5mins from Mercedes-Benz stadium	$25,573	$77	86%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.5 (274)
Heart Of The City Cozy Getaway	$21,427	$91	50%	1	1	2	$115	✅	❌	❌	Y / Y	⭐️ 4.5 (37)
420 Friendly Benz Bungalow	$27,674	$115	62%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 4.5 (72)
Downtown Atlanta Rustic Style Luxury Apartment	$24,077	$103	58%	1	1	1	$75	✅	❌	❌	Y / N	⭐️ 5 (115)
Downtown Atlanta Cozy Getaway	$19,143	$121	42%	1	1	1	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (59)
420 Oasis Downtown Benz Stadium NO Cleaning Fee	$34,024	$166	56%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
Atlanta Cozy Loft	$25,087	$105	62%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 5 (31)
Victorian living on the run	$17,491	$76	55%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (79)
Downtown Spacious Loft *Free WiFi/Free Parking	$32,593	$119	66%	1	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (65)
A hidden gem - New listing	$17,762	$148	32%	1	2	3	$160	❌	❌	✅	Y / Y	⭐️ 3.1 (7)
Vibrant Atlanta Loft	$28,989	$148	49%	1	1	1	$79	❌	❌	❌	Y / Y	⭐️ 5 (55)
Downtown Atlanta Apartment	$21,859	$102	56%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
Golden Getaway	$14,706	$82	49%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (115)
Magnificent One Bedroom 20 min. Walk to Stadium	$29,316	$117	67%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Modern Loft Dntwn W Free Parking	$34,994	$130	69%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (41)
Modern Loft w Free Parking	$31,034	$139	61%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (33)
Mercedes Benz Stadium & State Farm Arena Downtown	$20,160	$153	36%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Cozy Space	$18,606	$62	82%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (27)
loft style 1br town house 2pers	$47,910	$187	70%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Luxury Cozy Getaway, Downtown Atl (Free Parking)	$16,674	$134	34%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
Modern Loft	$21,960	$75	80%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (25)
Modern Slay	$24,011	$160	41%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 0 (0)
Chic 1BR Apt in Downtown ATL!	$40,200	$137	76%	1	1	1	$65	✅	❌	✅	Y / Y	⭐️ 5 (52)
Centennial getaway	$26,904	$75	98%	1	1	1	$0	❌	❌	❌	Y / N	⭐️ 0 (7)
Big Loft Space	$21,162	$98	59%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (4)
Downtown getaway	$37,158	$108	94%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cozy Atlanta Apartment	$13,164	$116	31%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 3 (1)

232 Forsyth St SW Atlanta, Georgia, 30303

1 bed • 1 bath • 1 guests

Inquire about this property

Contact

test at Test

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$34,260

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $175/night at 56% occupancy.Projected nightly rate is $121/night at 54% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$23,664

Avg annual revenue

54%

Avg occupancy rate

$121

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

$5k

$20k

$35k

$50k

$6,852

Profit

Revenue

$34,260

Cleaning

$1,693

Cohost commission

$6,852

Owner payout

$26,771

$0

Cash Investment

Renos & Furnishing

Total