BNBCalc Short Term Rental Cohost Analysis 272 William Nye Dr SE, Atlanta, GA, 30315

4 bed • 2.5 bath • 8 guests • $0

BNB

Calc

Owner income

$33,636

Per year

This Airbnb could earn an additional

$1,734

Per month vs a Long-Term Rental

Annual Revenue range

$45,979 - $97,572

Annual Revenue

$48,052

AirDNA projects $239/night at 54% occupancy ($47,138). Airbtics projects $253/night at 52% occupancy ($48,051). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,946	$45,979	$72,419	$97,572
Occupancy	42%	53%	65%	71%
Nightly Rate	$193	$216	$282	$345

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 4BD/3BA Near Downtown Atlanta	$91,226	$274	83%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
Atlanta Luxury Vacation Home by Downtown & Airport	$50,893	$286	46%	4	3	3	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (122)
Relaxing 4BR: Grill, Pets Allowed, Near Beltline	$36,503	$153	56%	4	4	2	$270	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Downtown ATL getaway w/firepit & jacuzzi	$27,570	$207	29%	4	2	1	$200	❌	✅	✅	Y / Y	⭐️ 4.2 (19)
5 Star Home2 miles to downtown 10mins to Airport	$41,943	$160	68%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (252)
Luxury Living with Jacuzzi & Falcon Pool Table	$65,702	$287	54%	4	3	1	$219	✅	✅	❌	Y / Y	⭐️ 4.9 (63)
Spacious Atlanta Getaway	$22,805	$156	36%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Spacious bungalow home sleep 8. mins downtown	$38,635	$203	52%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (90)
New! 4BR Game Room Luxe Home - Sleeps 10	$51,138	$242	56%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Chateau FILA: ATL Oasis w/Slingshot Option	$28,926	$239	29%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Eva's House. DowntownATL (Max. 12 Guests)	$58,930	$326	46%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (83)
Beautiful Modern House 4Bd 3Br - Downtown Atlanta	$71,739	$355	51%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Immaculate Atlanta Retreat	$54,075	$192	71%	4	3	2	$160	❌	❌	❌	Y / N	⭐️ 5 (42)
Cozy 4 bedroom located right in downtown Atlanta.	$71,268	$222	74%	4	3	1	$170	❌	❌	❌	N / Y	⭐️ 4.8 (35)
The Porsche Experience Hideaway Private	$50,636	$188	67%	4	2	3	$205	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Luxurious modern home in the heart of Atlanta	$72,825	$350	56%	4	4	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (43)
Modern Home near Airport	$61,975	$192	80%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Spacious Ranch-Style Home w/ Large Backyard	$29,222	$215	34%	4	2	2	$169	❌	❌	✅	Y / Y	⭐️ 4.2 (7)
The Atlanta Skyline View Home	$62,852	$317	51%	4	4	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (52)
Atlanta Classic Getaway Near Downtown	$12,596	$102	29%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (95)
Inna Town • 10 mins from ATL Airport,Downtown,Zoo	$43,249	$153	66%	4	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (168)
Perfect home for families, groups, and gatherings	$60,799	$217	65%	4	3	2	$219	❌	❌	✅	Y / Y	⭐️ 4.7 (12)
NEW - High End Luxury Home in the Heart of Atlanta	$61,909	$266	60%	4	3	1	$159	❌	❌	❌	Y / Y	⭐️ 4.8 (148)
4br Getaway w/ Firepit & Jacuzzi	$24,526	$194	29%	4	2	2	$175	❌	✅	✅	Y / Y	⭐️ 3.9 (13)
New! Modern Escape 4BR\|3.5BA \|Sleeps 8\|by Airport	$44,724	$214	50%	4	4	2	$295	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Peaceful stay just 10mins to Downtown&Airport!	$38,267	$186	49%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Cozy & Convenient \| Deck,WiFi,NearAirport&Downtown	$31,919	$323	27%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (18)
Modern Luxury 4 Bed Home in Heart of the city ATL	$54,070	$230	63%	4	3	2	$55	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
King Bed \| Fire pit \| Jewel of ATL	$38,424	$266	34%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
2 Quiet Connected Units for Families	$115,780	$345	86%	4	2	2	$158	❌	❌	❌	Y / Y	⭐️ 5 (11)
4 bed New Construction Home near airport/downtown	$60,468	$209	68%	4	4	2	$220	❌	❌	❌	Y / Y	⭐️ 4.8 (68)
Welcoming 4 Bdrm/3.5 Bth home in West End Atlanta	$38,426	$173	54%	4	4	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (50)
Heated & Comfy! \| Offstreet Parking	$105,774	$662	43%	4	2	2	$158	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Warm & Cozy! \| Off-street Parking	$108,521	$662	44%	4	2	2	$158	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
The Westside Bungalow	$49,443	$281	47%	4	2	1	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Lux Boho ! No Service fee! 6 mins/airport 10/DT.	$51,552	$194	66%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (461)
Modern Atlanta Escape	$64,567	$281	60%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (19)
4 Bedroom Luxury Home Near Downtown and Airport	$33,317	$210	40%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (91)
Atlanta's Newest Modern Smart Home	$20,352	$213	22%	4	3	2	$185	❌	❌	❌	Y / N	⭐️ 4.9 (10)
Spacious, Sun-Filled Home with King Master Suite	$47,149	$202	56%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 5 (14)

272 William Nye Dr SE Atlanta, Georgia, 30315-6600

4 bed • 2.5 bath • 8 guests

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$48,052

Annual Revenue

BNBCalc predicts this property will get $253 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$52,367

Avg annual revenue

52%

Avg occupancy rate

$253

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

$45k

$80k

$115k

$9,610

Profit

Revenue

$48,052

Cleaning

$6,605

Cohost commission

$9,610

Owner payout

$33,636

$0

Cash Investment

Renos & Furnishing

Total