3566 Cantrell Rd Ne Atlanta, GA, 30319
6 bed • 6 bath • 18 guests
Est. $0/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$113,040
Annual Profit
Infinity%
Cap Rate
729.3%
Cash on Cash
$145,656
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $633/night at 63% occupancy ($145,655.65). Airbtics projects $687/night at 61% occupancy ($153,062).
Top 51% of comparables
Top 61% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$156,172
Avg annual revenue
61%
Avg occupancy rate
$687
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$110k
$185k
$265k
Sign up to see the data on 10 all comparables
$113,040
Profit
Revenue
$145,656
Operating Expenses
$32,615
Operating Income
$113,040
Mortgage & Taxes
$0
Profit (Cash Flow)
$113,040
$15,500
Cash Investment
Down Payment
$0
Renos & Furnishing
$15,500
Closing Costs
$0
Total
$15,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
729.29%
Cap Rate
∞%
STR Tax Calculator (USA)
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
$0
Deductible property tax
$0
Your total deduction
-$108,390
Your adjusted annual income
$150,000 - -$108,390 = $258,390
Taxes on $258,390 (30%)
$77,517
Your old tax bill
$45,000
Your new tax bill
$77,517
Estimated tax savings
-$32,517
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:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SFR
- 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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -