BNBCalc Short Term Rental Rental Arbitrage Analysis 2383 Akers Mill Rd Se

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$23,624

Profit (Cash Flow)

-$12,243

Cash on Cash Return

-185.5%

Annual Revenue

$23,624

AirDNA projects $132/night at 49% occupancy ($23,623). Airbtics projects $152/night at 59% occupancy ($32,755). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 49% occupancy rate, $132 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,970	$34,501	$51,190	$66,260
Occupancy	48%	63%	70%	75%
Nightly Rate	$118	$141	$190	$229

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy & clean 2 bdr. retreat near Braves Stadium!	$25,777	$119	50%	2	1	1	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (35)
2br 8 mins Battery Free/parking	$31,534	$88	86%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Cozy Bi-Level Apartment in Atlanta	$26,447	$124	53%	2	3	1	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (94)
Upscale Luxury High Rise Condo	$45,480	$191	63%	2	3	5	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
Quite,Cozy,Convenient townhome near Truist Park	$18,627	$146	31%	2	3	1	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
Opulent @ triust Park + Free Uber credit to Park	$41,419	$146	72%	2	2	1	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Spacious COZY 2 BDR/2 BTH Close to Downtown!	$33,703	$152	55%	2	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
Beautiful 2 Bedroom 1 mile from Braves Stadium	$36,419	$124	70%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (81)
Premium stay by the Brave’s/Spacious/Free parking	$48,716	$224	57%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (74)
Lovely 2 bedroom just 1 mile from Braves stadium!	$68,865	$281	65%	2	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (94)
NEW! WalK to the BallPark+ Free Parking	$42,027	$165	66%	2	2	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (12)
Spacious2BR-2BTH/5 min walk -Truist Park/free PRKG	$55,970	$229	64%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (137)
2 bed/2bath 5 mins from Braves Stadium	$24,690	$99	62%	2	2	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (85)
Beautiful 2-bedroom/2-bath with Pond view.	$35,038	$191	46%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (46)
The Battery to Dwntwn Atl 2Br 2ba apt Free Prkg	$31,828	$190	44%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (94)
Home4now1	$29,030	$115	61%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (16)
Atlanta Get Away	$37,587	$130	79%	2	1	1	$60	✅	❌	❌	Y / N	⭐️ 0 (0)
Great Getaway/Go Braves	$43,819	$168	67%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (46)
2Bed/2Bath Apt Near ATL Braves Stadium & DWTN ATL	$31,606	$127	64%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (96)
2 minute walk to The Battery	$39,150	$222	47%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Colorful oasis near Truist park & Cobb energy cent	$24,306	$85	71%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (125)
5 Star Homely Sentiments by Atlanta Braves Stadium	$16,261	$88	46%	2	2	2	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (32)
One Amazing Stay Atlanta Braves	$38,575	$121	77%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (39)
Modern apartment minutes from truist park!	$28,508	$127	56%	2	2	1	$135	✅	❌	✅	Y / Y	⭐️ 4.8 (44)
Luxe Oasis near Cobb\|Truist Park\| King bed	$62,549	$237	70%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (34)
Luxury Home Away From Home 5 Mins Braves Stadium	$34,694	$158	56%	2	2	2	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (118)
Atlanta + The Battery - Luxury Vibes Suite - 2BDR	$16,357	$109	41%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (73)
*Lovely 2BDR apartment close walk to the Stadium!	$34,519	$139	63%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.3 (35)
Welcome Home 2x2 wBonus Room Great Location	$22,887	$79	75%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (4)
Luxury Braves Stadium Walk	$62,476	$229	70%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (83)
Comfy, Safe and Family Friendly 2a	$25,122	$104	66%	2	2	14	$0	✅	❌	❌	Y / Y	⭐️ 5 (15)
✨ Comfy Suite In Marietta ✨ Entire Apt w/ 2 QUEEN SIZE BEDS & FREE PARKING	$20,510	$123	41%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Braves Stadium Escape: Biz & Fam \| Gated Community	$28,997	$105	71%	2	2	1	$105	❌	❌	✅	Y / Y	⭐️ 4.7 (132)
Atlanta Braves	$33,995	$258	36%	2	1	1	$0	✅	❌	✅	Y / N	⭐️ 0 (0)
Amazing Short Stay!	$37,745	$144	68%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Home4now	$33,152	$171	49%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (22)
Luxury 2 Bedroom Apartment 5 Mins From Truist Park	$29,617	$97	78%	2	1	2	$200	✅	❌	✅	Y / Y	⭐️ 4.6 (29)
Live! by the Braves+Free Parking	$32,529	$194	41%	2	2	1	$110	✅	❌	❌	Y / Y	⭐️ 4.9 (44)
NEW walk to the Braves Stadium	$36,940	$139	67%	2	2	1	$151	❌	❌	❌	Y / Y	⭐️ 5 (14)

Return Metrics

-185.5% 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)	-$12,243	-$24,486	-$36,729	-$48,972	-$61,215	-$122,431	-$367,294
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	-$12,243	-$24,486	-$36,729	-$48,972	-$61,215	-$122,431	-$367,294

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-185.5%

Payback Period Days

Return on Investment

-185.5%

2383 Akers Mill Rd SE Atlanta, Georgia, 30339

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,374

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$23,624

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $132/night at 49% occupancy.Projected nightly rate is $152/night at 59% occupancy.

Occupancy Rate

Top 73% of comparables

Avg Daily Rate

Top 56% of comparables

Seasonality

40 Airbnb Comparables

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

$34,655

Avg annual revenue

59%

Avg occupancy rate

$152

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

$15k

$35k

$50k

$70k

-$12,243

Profit

Revenue

$23,624

Operating Expenses

$15,071

Operating Income

$8,553

Net Effective Rent

$20,796

Profit (Cash Flow)

-$12,243

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-185.5%

Payback Period Days