BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 3200 Lake Colony Drive Northwest, Peachtree Corners, GA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$45,144

Profit (Cash Flow)

$3,335

Cash on Cash Return

38.8%

Annual Revenue

$45,144

AirDNA projects $190/night at 52% occupancy ($36,086). Airbtics projects $206/night at 60% occupancy ($45,144). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $206 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,565$40,297$58,998$95,353
Occupancy50%58%68%87%
Nightly Rate$155$181$224$287

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Atlanta Modern 3 Bedroom Home, Sleeps 6

No image available

$38,011
$179
55%
322$150❌❌✅Y / Y⭐️ 4.8 (117)
3BR House near Buford Hwy w/ Private Backyard

No image available

$58,917
$170
88%
331$190❌❌✅Y / Y⭐️ 5 (60)
Home away from home

No image available

$37,697
$225
43%
32.52$120❌✅❌Y / Y⭐️ 5 (120)
Lovely House Near Historic Downtown Norcross

No image available

$31,234
$129
58%
322$120❌❌❌N / Y⭐️ 4.5 (127)
ALL YOURS Private Spacious 3bedrm Fenced yard/deck

No image available

$37,136
$154
62%
32.51$115❌❌✅Y / Y⭐️ 5 (96)
Beautiful Home in Historic Downtown Norcross

No image available

$62,427
$244
66%
332$180❌❌✅Y / Y⭐️ 5 (38)
Simplicity meets Cozy

No image available

$35,870
$159
58%
32.51$150❌❌✅Y / Y⭐️ 5 (26)
Home away from home ~ Central A

No image available

$48,724
$206
62%
332$150❌❌✅Y / Y⭐️ 5 (44)
Serene 3BR home in Historic Downtown Norcross

No image available

$47,715
$179
68%
323$180❌❌✅Y / Y⭐️ 4.5 (27)
ATH - Doraville - 3BR - Ranch - PetFriendly (lake)

No image available

$32,640
$138
59%
311$150❌❌✅Y / Y⭐️ 4.5 (67)
⭐ Luxury & Modern Home⭐Great Location 3 Bed 2 Bath

No image available

$34,232
$192
47%
322$200❌❌❌Y / Y⭐️ 5 (17)
Cozy Comfortable & Beautiful Home in Norcross

No image available

$52,115
$149
93%
32.53$125❌❌❌Y / Y⭐️ 5 (61)
Crossing House · Boutique, Chef Kitchen, Downtown

No image available

$83,129
$285
76%
322$190❌❌❌Y / Y⭐️ 5 (28)
Cozy Home

No image available

$36,722
$178
54%
322$150❌❌❌Y / Y⭐️ 5 (32)
Tranquil Modern 3-BD Retreat in Foodie Paradise!

No image available

$59,749
$313
51%
322$199❌❌❌Y / Y⭐️ 5 (39)
Lux Retreat | Great For Families | Hot Tub & Sauna

No image available

$114,314
$334
90%
32.53$195❌✅✅Y / Y⭐️ 5 (190)
CosmoDora_4 beds near Atlanta

No image available

$36,934
$224
40%
321$150❌❌✅Y / Y⭐️ 4.9 (32)
A beautiful cozy house in Downtown Norcross.

No image available

$61,658
$220
74%
32.53$190❌❌❌Y / Y⭐️ 5 (78)
Peaceful & Modern Historic Norcross Home

No image available

$35,663
$161
54%
322$168❌❌✅Y / Y⭐️ 4.5 (20)
Modern City Oasis - Dream Kitchen - Saltwater Pool

No image available

$112,594
$649
45%
32.52$275✅✅✅Y / Y⭐️ 5 (13)
House -Doraville, Chamblee & Atl Flexible check in

No image available

$44,146
$179
60%
322$175❌❌❌Y / Y⭐️ 5 (224)
Chez Mela Atlanta- 3BR/2BA sleeps 8 whole house

No image available

$27,784
$219
32%
32.52$230❌❌❌Y / Y⭐️ 5 (45)
The Dream Catcher House

No image available

$29,664
$135
57%
323$125❌❌❌Y / Y⭐️ 4.9 (81)
Stylish House For Your Getaway

No image available

$32,121
$171
47%
32.52$140❌❌✅Y / Y⭐️ 5 (25)
Hot Tub Hideaway Oasis 10 min from Buckhead

No image available

$29,262
$205
39%
321$0❌✅✅N / Y⭐️ 5 (20)
Norcross Vacation Rental ~ 1 Mi to Downtown!

No image available

$69,478
$266
63%
333$243❌❌❌Y / Y⭐️ 4.5 (15)
Charming All-Inclusive 3B/2B in Historic Norcross

No image available

$33,280
$100
87%
3225$180❌❌❌Y / Y⭐️ 5 (70)
*NEW* Rustic Stylish 3BDR 2.5 Bath Home

No image available

$40,737
$187
58%
32.52$200❌❌✅Y / Y⭐️ 4.5 (14)
Beautifully Modern Cottage in Historic Norcross

No image available

$44,155
$218
51%
322$168❌❌✅Y / Y⭐️ 5 (33)
Beautiful Renovated Ranch

No image available

$36,632
$199
47%
322$150❌❌✅Y / Y⭐️ 5 (17)
🎉New ✨Trendy Renovated🏡Get Away➡️ Downtown Norcross

No image available

$34,919
$166
55%
333$175❌❌✅Y / Y⭐️ 4.7 (37)
Relax 3BR Stay in tucker w/Dedicated Workspace wtu

No image available

$35,244
$156
57%
322$135❌❌❌Y / Y⭐️ 4.5 (23)
3BR/3BT- Chic Chamblee Chateau - Creekside Suite

No image available

$36,786
$147
58%
332$155❌❌❌Y / Y⭐️ 4.8 (64)
Doraville spacious home convenient to ATL

No image available

$28,074
$137
53%
3229$125❌❌❌Y / Y⭐️ 4.5 (46)
Ranch Retreat: Location & Garden

No image available

$43,606
$155
71%
322$150❌❌✅Y / Y⭐️ 5 (7)
A newly renovated Airbnb (Book Now)

No image available

$20,709
$138
41%
322$0❌❌❌Y / Y⭐️ 4.8 (18)
Entire Home - California Zen by ALR

No image available

$123,342
$337
100%
323$219❌❌✅Y / Y⭐️ 5 (29)
Charming Chamblee Home w/ Fireplace Near Hospitals

No image available

$65,925
$228
79%
322$0❌❌❌Y / Y⭐️ 0 (4)
Family Friendly Chamblee Home

No image available

$79,864
$258
84%
323$180❌❌✅Y / Y⭐️ 5 (6)

Return Metrics

38.78% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,335$6,670$10,006$13,341$16,677$33,354$100,062
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$3,335$6,670$10,006$13,341$16,677$33,354$100,062

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

38.78%

Payback Period Days

941

Return on Investment

38.78%

property-location

3200 Lake Colony Dr NW Peachtree Corners, Georgia, 30071

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$45,144

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $190/night at 52% occupancy ($36,086.1). Airbtics projects $206/night at 60% occupancy ($45,144).

Top 38% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$48,283

Avg annual revenue

60%

Avg occupancy rate

$206

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

$50k

$85k

$125k

Sign up to see the data on 40 all comparables

$3,335

Profit

Revenue

$45,144

Operating Expenses

$17,869

Operating Income

$27,275

Net Effective Rent

$23,940

Profit (Cash Flow)

$3,335

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

38.78%

Payback Period Days

941