BNBCalc Short Term Rental Cohost Analysis 2973 Cascade Rd Sw

4 bed • 3 bath • 12 guests • $220,400

BNB

Calc

Owner income

$31,573

Per year

This Airbnb could earn an additional

$1,239

Per month vs a Long-Term Rental

Annual Revenue range

$40,515 - $106,675

Annual Revenue

$45,104

AirDNA projects $431/night at 46% occupancy ($72,413). Airbtics projects $233/night at 53% occupancy ($45,103). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $233 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,879	$40,515	$66,454	$106,675
Occupancy	42%	51%	62%	72%
Nightly Rate	$159	$205	$279	$388

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Escape- Elegant Atlanta Townhome	$29,871	$186	41%	4	4	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Manor \| Massive ATL Estate \| EST/Mercedes Stdm	$37,612	$130	66%	4	4	2	$285	❌	❌	❌	Y / Y	⭐️ 4.8 (101)
The Jacuzzi Spa Bungalow (East Point)	$48,504	$261	50%	4	2	3	$170	❌	✅	❌	Y / Y	⭐️ 4.9 (17)
Spacious 4 Bed House in Atlanta	$44,617	$277	41%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
WestView’s Newest Modernistic Home!	$91,985	$387	62%	4	4	2	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (71)
Pristine Atlanta Luxury!	$37,991	$174	58%	4	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Lux Hidden Gem Downtown ATL \| 2pm Check-in	$50,567	$226	57%	4	4	1	$260	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Southern Atlanta Retreat!	$57,063	$175	87%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.6 (11)
Spacious Glam Haus Downtown ATL	$53,211	$191	72%	4	2	2	$125	❌	❌	❌	N / Y	⭐️ 4.5 (11)
Top Notch 2	$47,461	$286	43%	4	4	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Gideons Getaway By Atlanta Beltine	$26,822	$133	45%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (28)
Beautiful Home Close to Most ATL Attractions	$42,018	$157	68%	4	2	1	$159	❌	❌	❌	Y / Y	⭐️ 4.9 (128)
Gorgeous 4 Bedroom Home minutes away from Midtown	$39,824	$206	51%	4	4	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
$0 Cleaning+Mercedes Benz stadium 1.5 Miles+Grill	$101,543	$544	51%	4	4	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (42)
City stay. ATL Hip Hop meets Gone with the Wind	$88,703	$358	63%	4	4	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (46)
Gorgeous East Point Home mins from Airport!	$22,689	$187	32%	4	2	2	$99	❌	❌	✅	Y / N	⭐️ 4.6 (62)
Large 4 Bedrooms Close to Attractions	$78,719	$252	79%	4	2	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (54)
6 beds, sleeps 10 w king bed near airport	$30,591	$218	36%	4	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (25)
4BD-Atlanta 15-Mins to City OR Airport -FREE NIGHT	$81,946	$418	52%	4	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful Den 4Bd 4Bth Perfect for Longer Stays	$28,021	$174	44%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (211)
Charming 4BD/2bA in NW ATL - 15 mins to Airport	$27,844	$107	58%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (14)
Spacious Clean & Cozy home in the heart of Atlanta	$31,445	$148	53%	4	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Influencer house downtown ATL	$52,614	$398	32%	4	4	2	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Tagit's Peace	$81,626	$232	95%	4	2	1	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (16)
Gated Modern Home 15min away Atlanta with 6 beds C	$35,732	$132	69%	4	3	4	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (98)
Gated Modern Home 15min away Atlanta with 7 beds D	$41,253	$162	66%	4	3	4	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (84)
Modern 4 bedroom luxury bungalow in heart of ATL	$42,323	$205	53%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (35)
Intown- 4 bedroom getaway- Long stays welcome!	$30,881	$160	50%	4	2	3	$119	❌	❌	❌	Y / N	⭐️ 4.7 (41)
Big Comfy Home! (4B / 3B + Huge Entertainment RM)	$29,879	$112	62%	4	3	2	$199	✅	❌	❌	Y / Y	⭐️ 5 (49)
18 minute drive to downtown ATL. 4-bedroom house	$44,669	$229	49%	4	3	2	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Luxury On The Hill	$78,090	$542	37%	4	3	2	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Cozy 4BR Home \| Mins to Downtown \| Remote Work	$37,403	$206	47%	4	3	2	$180	✅	❌	✅	Y / Y	⭐️ 4.7 (54)
Large and Luxurious Modern Reno 10 min from DT ATL	$33,563	$142	58%	4	3	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (190)
Spacious Ranch home Close to Airport and Downtown	$47,354	$153	82%	4	2	4	$140	❌	❌	❌	Y / Y	⭐️ 4.5 (154)
New LG! Beltline Haven near Stadium, Early Checkin	$42,762	$304	36%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
Classic Cascade -freshly Renovated 4BD/3BA House	$31,142	$135	56%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (70)
NEW! Atlanta High Life	$39,066	$204	49%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)

2973 Cascade Rd Atlanta, Georgia, 30311-3142

4 bed • 3 bath • 12 guests

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$45,104

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $431/night at 46% occupancy ($72,413.27). Airbtics projects $233/night at 53% occupancy ($45,103).

Occupancy Rate

Top 46% 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.

$46,330

Avg annual revenue

53%

Avg occupancy rate

$233

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

$20k

$45k

$75k

$105k

$45,104

Revenue

$45,104

Cleaning

$6,310

Cohost commission

$9,021

Owner payout

$31,573

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

14,985 sqft

Year built:

1957

Size:

1,150 sqft

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1768 Harbin Rd Sw	3	2	1,085	-	38,681	1978	$180,000	-
1795 Harbin Rd Sw	2	1	1,106	-	43,734	1955	$175,000	-
1163 Lynhurst Dr Sw	3	2	4,738	-	69,217	1950	$0	-
2772 Veltre Pl Sw	3	2	1,434	-	19,994	1960	$490,000	-
2741 Veltre Pl Sw	3	2	1,684	-	24,655	1960	$0	-
2883 Bob White Dr Sw	3	2	1,362	-	19,558	1958	$130,000	-
995 Lynhurst Dr Sw	3	2	2,184	-	36,024	1940	$0	-
1139 Oriole Dr Sw	3	2	3,048	-	41,992	1951	$0	-
959 Peyton Rd Sw	3	2	1,622	-	44,823	1955	$0	-
3230 Key Dr Sw	3	2	1,811	-	17,860	1990	$0	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: -

Lot size: 14,985 sqft

Building area: 1,150 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R3

Land Use: Residential

Parcel Number: 14 021600010109

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $75,560

County Est. Land Value: $62,400

Assessed Land Value: $24,960

County Est. Structure Value: $126,500

Market Estimate: -

Schools

Elementary School: Cascade Elementary School with 1/10 star rating
Middle School: Young Middle School with 2/10 star rating
High School: Mays High School with 2/10 star rating