BNBCalc Short Term Rental Investment Analysis 2977 5th St SW, Atlanta, GA, 30315

3 bed • 2 bath • 8 guests • $354,900

BNB

Calc

Annual Revenue

$31,557

Profit (Cash Flow)

-$10,166

Cap Rate

3.9%

Annual Revenue

$31,557

AirDNA projects $157/night at 65% occupancy ($37,273). Airbtics projects $144/night at 60% occupancy ($31,557). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 60% occupancy rate, $144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,467	$32,923	$47,489	$65,111
Occupancy	46%	61%	74%	84%
Nightly Rate	$118	$137	$163	$198

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful and private large ATL wooded Retreat	$38,188	$200	50%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (78)
Private house downtown 3 bedroom 2 bath	$32,893	$155	52%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (93)
Lovely Stay in the A	$31,542	$109	71%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (250)
Cozy Century Charmer	$35,077	$113	81%	3	2	2	$45	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
Cozy Georgia Getaway \| Minutes from ATL Airport	$52,066	$164	74%	3	2	30	$245	❌	❌	✅	Y / Y	⭐️ 5 (32)
Modern 3BR home 8 min to Airport that sleeps 6	$45,761	$156	74%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (90)
Cozy Modern 3 Bedroom Minutes from Airport/Downtwn	$42,978	$139	77%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (149)
Pet-Friendly Home ~ 6 Mi to Downtown Atlanta!	$29,655	$121	57%	3	2	2	$176	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Dot’s Red Door - King bed, 7min-Airport, Park Free	$52,422	$166	84%	3	2.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (75)
Memory Maker	$41,694	$118	92%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (65)
Entire Atlanta Home Near Downtown, Airport, & Golf	$31,776	$141	53%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 0 (0)
Modern home w/ soaking tub 10 min from downtwn ATL	$28,919	$113	62%	3	2	2	$125	❌	❌	❌	N / Y	⭐️ 5 (172)
3- Bed home, w/ Cali King Bed - 12 mins. to DTWN	$34,338	$132	62%	3	2.5	1	$172	❌	❌	✅	Y / Y	⭐️ 5 (50)
Beautiful Luxury Atlanta Townhome Near Airport	$50,886	$198	67%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (63)
Atl Home near airport&downtown	$22,179	$139	40%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Home away from Home	$30,963	$83	94%	3	2	1	$85	❌	❌	✅	Y / N	⭐️ 4.7 (112)
SUPERHOST Atlanta home minutes to Airport+City 🍑🕶☀️	$38,829	$116	84%	3	2.5	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (302)
7 Mi to Downtown: Atlanta Home w/ Yard	$30,142	$114	63%	3	2	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Oasis S-Kape near ATL airport & downtown!	$37,848	$233	41%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (34)
Newly Renovated Family Friendly 3-Bedroom	$36,653	$225	41%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Modern Spacious 5 beds Basement Apt Near Airport*	$25,291	$162	41%	3	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (10)
Spacious 3 bedroom/2 bathroom Atlanta home!	$30,115	$118	59%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (44)
Townhome in Atlanta	$28,383	$220	33%	3	2.5	3	$190	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
Renovated Ranch near Airport	$45,718	$143	83%	3	2	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (40)
Catch a Flight, Stay the Night, See the Sights!	$23,680	$172	34%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (53)
Beautiful Fun Retreat Min. to Downtown King Bed	$33,483	$129	68%	3	2	4	$90	❌	❌	❌	Y / Y	⭐️ 4.2 (12)
Lovely East Point Home < 8 Mi to Downtown ATL	$27,650	$132	48%	3	2.5	2	$315	❌	❌	❌	Y / Y	⭐️ 5 (9)
Entire Atlanta Home Near Downtown, Airport, & Golf	$37,434	$180	52%	3	2	2	$160	❌	❌	❌	Y / N	⭐️ 0 (0)
7 min from Airport Hidden Gem w/ Porch and Patio	$50,478	$148	89%	3	2	3	$140	❌	❌	✅	Y / Y	⭐️ 5 (34)
Entire Atlanta Home Near Downtown, Airport, & Golf	$31,627	$163	48%	3	2	2	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
The House on Maple	$23,848	$87	70%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (63)
cozy modern gem 5 min to airport	$25,319	$157	40%	3	1	1	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (25)
Close to the Mercedes Benz Stadium!	$31,856	$128	68%	3	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
Southern Comfort in Historic Jefferson Park	$44,835	$125	98%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Cozy Bungalow Sleeps 6. Close to Downtown ATL.	$22,888	$118	53%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Centrally Located Atlanta Home w/ Yard!	$20,594	$128	37%	3	2	2	$154	❌	❌	❌	Y / N	⭐️ 4 (35)
Bold & Cozy Experience in Atlanta	$31,129	$135	63%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Cozy home with 6 beds close to City and airport	$25,228	$113	61%	3	1	4	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (18)

Return Metrics

-11.27% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$10,165	-$20,331	-$30,497	-$40,663	-$50,828	-$101,657	-$304,973
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$283,920	$283,920	$283,920	$283,920	$283,920	$283,920	$283,920
Down Payment	$70,980	$70,980	$70,980	$70,980	$70,980	$70,980	$70,980
Property Appreciation	$10,647	$21,613	$32,908	$44,543	$56,526	$122,055	$506,535
Total Return	$355,381	$356,181	$357,311	$358,779	$360,597	$375,298	$556,462

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.27%

Cap Rate

3.88%

Return on Investment

4.4%

2977 5th St SW Atlanta, Georgia, 30315

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,702/mo

Inquire about this property

Contact Agent

$350,800

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

-38

Airbnb Investor Score

-$10,165

Annual Profit

3.9%

Cap Rate

-11.3%

Cash on Cash

$31,557

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 65% occupancy.Projected nightly rate is $144/night at 60% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$33,301

Avg annual revenue

60%

Avg occupancy rate

$144

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

$25k

$40k

$55k

-$10,166

Profit

Revenue

$31,557

Operating Expenses

$17,782

Operating Income

$13,775

Mortgage & Taxes

$23,940

Profit (Cash Flow)

-$10,166

$90,127

Cash Investment

Down Payment

$70,980

Renos & Furnishing

$8,500

Closing Costs

$10,647

Total

$90,127

DSCR Ratio

Weak

0.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.27%

Cap Rate

3.88%

Return on Investment

4.4%

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

$16,844

Deductible property tax

$3,514

Your total deduction

$46,498

Your adjusted annual income

$150,000 - $46,498 = $103,502

Taxes on $103,502 (30%)

$31,051

Your old tax bill

$45,000

Your new tax bill

$31,051

Estimated tax savings

$13,949

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:

0.25 sqft

Year built:

1950

Size:

Type:

MULTI_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: 1

Lot size: 0.25 sqft

Building area: -

Garage: Yes

Heating: Central

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Central Air

View: -

Parking: Carport, Garage

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 14 009300040591

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $230,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $346,400

Schools

Elementary School: Hutchinson Elementary School with 4/10 star rating
Middle School: Long Middle School with 3/10 star rating
High School: South Atlanta High School with 3/10 star rating