BNBCalc Short Term Rental Investment Analysis 2564 Ivey Rd, Augusta, GA 30906

3 bed • 1 bath • 9 guests • $119,900

BNB

Calc

Annual Revenue

$31,594

Profit (Cash Flow)

$5,718

Cap Rate

11.5%

Annual Revenue

$31,594

AirDNA projects $100/night at 40% occupancy ($14,609). Airbtics projects $173/night at 50% occupancy ($31,593). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,342	$24,453	$48,489	$76,782
Occupancy	36%	49%	63%	77%
Nightly Rate	$120	$131	$202	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Home on Bungalow	$33,803	$150	58%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
Cozy Ranch Home/Masters Rental	$86,236	$374	63%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Augusta Haven: Serene Southern Escape	$20,011	$145	34%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Agnes shabby cottage Augusta	$26,857	$130	53%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.6 (81)
Close to Augusta and Fort E./Power & Internet	$34,420	$132	66%	3	2	5	$120	❌	❌	❌	Y / Y	⭐️ 5 (44)
Welcome Relief Workers! Close to I-20 & Airport	$36,340	$164	56%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (30)
Augusta Home - less than 5 miles from the Masters	$16,222	$187	23%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (93)
Modern 3Bd/2Ba Augusta Getaway	$24,934	$105	58%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (55)
Pendleton King Dream	$27,622	$202	37%	3	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
The Joyful 3	$12,691	$97	32%	3	1	2	$100	✅	❌	✅	Y / Y	⭐️ 4.4 (19)
Centrally located family home	$67,060	$199	90%	3	2	1	$101	❌	❌	✅	Y / Y	⭐️ 5 (14)
Dogwood: 3br, near Medical Dist.	$27,684	$110	63%	3	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
★ Charming Comfy Cottage Home with a Modern Flair★	$21,665	$120	44%	3	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (152)
Hidden Gem Getaway	$48,052	$130	95%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (2)
Cozy Ranch House near Airport	$25,340	$202	29%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (2)
Royal Wind - Luxury, Quiet, Modern, Chic	$22,213	$120	45%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (24)
Royal Fire - Luxury, Quiet, Modern, Chic	$24,082	$120	50%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Home in the heart of Augusta	$24,920	$82	79%	3	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (11)
Spacious home with games for fun	$20,291	$264	21%	3	2	1	$0	✅	❌	❌	Y / N	⭐️ 4.7 (8)
Royal Earth - Luxury, Quiet, Modern, Chic	$32,769	$120	72%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (13)
Royal Water - Luxury, Quiet, Modern, Chic	$21,789	$120	47%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (40)
Little Austria	$23,346	$181	35%	3	2	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (9)
Downtown, Gated with pool 3BR Augusta Retreat!	$23,894	$124	49%	3	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (10)
Family ranch	$32,786	$270	32%	3	3	2	$50	✅	❌	❌	Y / N	⭐️ 0 (0)
The Estates Presents The Dream	$36,363	$227	42%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (4)
Uptown Augusta Ranch Home Away From Home	$20,157	$221	24%	3	2	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
Your Perfect Masters Rental ⛳️ 10 Mins to Course	$80,644	$500	40%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (2)
Newly Renovated	$32,336	$155	57%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.2 (16)
Myrtle Lisa \| Charming and Bright	$31,956	$176	48%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (18)
3BR vintage home near Masters/Augusta National	$19,650	$203	17%	3	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (1)
Medical District Gem! Has Power, No Damage!	$25,620	$125	56%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Entire House, close to downtown, airport & masters	$21,136	$84	67%	3	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (26)
3BR Augusta Cottage - 8 min to the Masters!	$38,286	$126	77%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (22)
Brand New Town home perfect for the Masters	$12,197	$246	12%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cheerful 3bd/2ba Great Location	$19,764	$108	50%	3	2	90	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Downtown Augusta Bungalow	$22,242	$93	55%	3	2	3	$250	❌	❌	❌	Y / N	⭐️ 5 (2)
The Boyd Ln. House	$41,682	$131	86%	3	3	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (4)
Charming Summerville Cottage for Extended Stays	$22,615	$78	72%	3	1	30	$115	❌	❌	❌	Y / Y	⭐️ 5 (8)
Country Cottage in The Hills 3 Bedroom 1 Bath	$16,903	$99	42%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (1)
Perfect Townhome for Masters Week	$91,354	$520	48%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (3)

Return Metrics

15.96% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,718	$11,436	$17,155	$22,873	$28,591	$57,183	$171,550
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,177	$2,428	$3,756	$5,165	$6,662	$15,648	$95,920
Down Payment	$23,980	$23,980	$23,980	$23,980	$23,980	$23,980	$23,980
Property Appreciation	$3,597	$7,301	$11,117	$15,048	$19,096	$41,235	$171,128
Total Return	$34,473	$45,147	$56,009	$67,067	$78,331	$138,047	$462,579

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.96%

Cap Rate

11.51%

Return on Investment

29.28%

2564 Ivey Rd Augusta, GA, 30906

3 bed • 1 bath • 9 guests

Purchase Price

Est. $575/mo

This property is for sale!

Contact Agent

103

Airbnb Investor Score

$5,718

Annual Profit

11.5%

Cap Rate

16.0%

Cash on Cash

$31,594

Annual Revenue

BNBCalc predicts this property will get $173 per night with 50% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% 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.

$31,698

Avg annual revenue

50%

Avg occupancy rate

$173

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

$40k

$65k

$90k

$5,718

Profit

Revenue

$31,594

Operating Expenses

$17,787

Operating Income

$13,806

Mortgage & Taxes

$8,088

Profit (Cash Flow)

$5,718

$35,827

Cash Investment

Down Payment

$23,980

Renos & Furnishing

$8,250

Closing Costs

$3,597

Total

$35,827

DSCR Ratio

Strong

1.71

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.96%

Cap Rate

11.51%

Return on Investment

29.28%

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

$5,691

Deductible property tax

$1,187

Your total deduction

$7,298

Your adjusted annual income

$150,000 - $7,298 = $142,702

Taxes on $142,702 (30%)

$42,810

Your old tax bill

$45,000

Your new tax bill

$42,810

Estimated tax savings

$2,190

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -