property-location

37 River Ridge Ln Blue Ridge, Georgia

5 bed • 3 bath • 10 guests

Purchase Price

Est. $NaN/mo

$97,571

Annual Revenue

Median of 25 comps selected by Andy, creator of this analysis.

Avg Daily Rate
$586
Occupancy
46%

$20k

$85k

$145k

$215k

Off the Hook - Riverfront, hot tub, fire pit, pets
$213,573
$728
67%
471042$414❌✅✅Yes / Yes❌⭐️ 4.9 (62)Profile
Lakefront Escape | Private Dock • Hot Tub • Pets
$207,634
$654
64%
581222$619❌✅✅Yes / Yes❌⭐️ 4.87 (31)Profile
Pure Elegance • Sauna, HotTub, FirePit, Epic Views
$173,073
$586
66%
47103.52$429❌✅✅Yes / Yes❌⭐️ 5 (56)Profile
Bell Camp Vista | Luxury + Mountain Views
$170,751
$516
76%
471032$362❌✅✅Yes / No❌⭐️ 5 (89)Profile
Waterfallin 4 the Lake- 5BDR @ Lake BR, Hot Tub
$163,962
$1,010
36%
59124.52$443❌✅❌Yes / Yes❌⭐️ 4.9 (10)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,904/mo

Avg profit / month

$2,633/mo

Best profit month

Oct $5,450

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

21.36%

Cap Rate

11.6%

Profit (Cummulative)

$31,596

$6,386

$12,750

$19,500

$3,073

Total Gain

$60,555

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.