BNBCalc Short Term Rental Investment Analysis 3442 Stockport Dr, Hephzibah, GA 30815

4 bed • 3 bath • 12 guests • $413,900

BNB

Calc

Annual Revenue

$53,026

Profit (Cash Flow)

$4,532

Cap Rate

7.8%

Annual Revenue

$53,026

AirDNA projects $238/night at 61% occupancy ($53,026). Airbtics projects $449/night at 59% occupancy ($96,756). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $238 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,103	$96,409	$160,502	$216,365
Occupancy	43%	60%	85%	91%
Nightly Rate	$208	$431	$507	$635

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Upscale Luxury 4 bed 2.5 bath Near I20 & Ft Gordon	$44,324	$154	71%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (57)
King bed! Spacious home near Ft Eisenhower!	$52,080	$185	67%	4	3	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (81)
MASTERS RENTAL: Lockwood Cottage-COZY & COMFY	$120,780	$1,320	25%	4	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Elegant home 5 beds 2.5 bath Near Ft Gordon & I20	$61,347	$383	43%	4	3	2	$300	✅	❌	✅	Y / N	⭐️ 5 (1)
Enjoy the Master's in style on a local golf course	$159,869	$480	91%	4	4	10	$0	❌	✅	✅	Y / Y	⭐️ 0 (0)
Georgia Hilton	$39,340	$559	18%	4	2	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (2)
Home Away from home. Your Augusta, Ga AirBnB	$165,524	$492	90%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (3)
Beautiful Getaway House In Augusta, GA	$49,088	$280	44%	4	3	2	$75	✅	❌	✅	Y / Y	⭐️ 5 (8)
HIGHLAND AVE	$25,824	$129	53%	4	3	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
Quaint 4br home near the Augusta Nat'l & Ft Gordon	$176,159	$512	91%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

4.27% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,532	$9,064	$13,597	$18,129	$22,661	$45,323	$135,970
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$331,120	$331,120	$331,120	$331,120	$331,120	$331,120	$331,120
Down Payment	$82,780	$82,780	$82,780	$82,780	$82,780	$82,780	$82,780
Property Appreciation	$12,417	$25,206	$38,379	$51,948	$65,923	$142,346	$590,743
Total Return	$430,849	$448,171	$465,876	$483,977	$502,485	$601,570	$1,140,614

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.27%

Cap Rate

7.84%

Return on Investment

19.83%

3442 Stockport Dr Hephzibah, GA, 30815

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,985/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$4,532

Annual Profit

7.8%

Cap Rate

4.3%

Cash on Cash

$53,026

Annual Revenue

BNBCalc predicts this property will get $449 per night with 59% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$89,433

Avg annual revenue

59%

Avg occupancy rate

$449

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

$25k

$75k

$125k

$175k

$4,532

Profit

Revenue

$53,026

Operating Expenses

$20,573

Operating Income

$32,453

Mortgage & Taxes

$27,920

Profit (Cash Flow)

$4,532

$105,947

Cash Investment

Down Payment

$82,780

Renos & Furnishing

$10,750

Closing Costs

$12,417

Total

$105,947

DSCR Ratio

Acceptable

1.16

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.27%

Cap Rate

7.84%

Return on Investment

19.83%

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

$19,644

Deductible property tax

$4,098

Your total deduction

$37,956

Your adjusted annual income

$150,000 - $37,956 = $112,044

Taxes on $112,044 (30%)

$33,613

Your old tax bill

$45,000

Your new tax bill

$33,613

Estimated tax savings

$11,387

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -