BNBCalc Short Term Rental Investment Analysis 3740 Powers Ferry Rd Nw

3 bed • 5 bath • 9 guests • $1,893,500

BNB

Calc

Annual Revenue

$65,897

Profit (Cash Flow)

-$83,479

Cap Rate

2.3%

Annual Revenue

$65,897

AirDNA projects $588/night at 48% occupancy ($103,086). Airbtics projects $291/night at 62% occupancy ($65,897). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 62% occupancy rate, $291 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,291	$62,270	$81,892	$87,830
Occupancy	51%	59%	71%	85%
Nightly Rate	$187	$243	$363	$405

Seasonality (Profit by Month)

Return Metrics

-18.76% 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)	-$83,478	-$166,957	-$250,436	-$333,915	-$417,394	-$834,788	-$2,504,366
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,514,800	$1,514,800	$1,514,800	$1,514,800	$1,514,800	$1,514,800	$1,514,800
Down Payment	$378,700	$378,700	$378,700	$378,700	$378,700	$378,700	$378,700
Property Appreciation	$56,805	$115,314	$175,578	$237,650	$301,585	$651,205	$2,702,521
Total Return	$1,866,826	$1,841,856	$1,818,641	$1,797,235	$1,777,691	$1,709,916	$2,091,655

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.76%

Cap Rate

2.33%

Return on Investment

-1.81%

3740 Powers Ferry Rd NW Atlanta, Georgia, 30342-4423

3 bed • 5 bath • 9 guests

Purchase Price

Est. $9,082/mo

This property is for sale!

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$65,897

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $588/night at 48% occupancy ($103,086.46). Airbtics projects $291/night at 62% occupancy ($65,897).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$83,479

Profit

Revenue

$65,897

Operating Expenses

$21,647

Operating Income

$44,251

Mortgage & Taxes

$127,730

Profit (Cash Flow)

-$83,479

$444,755

Cash Investment

Down Payment

$378,700

Renos & Furnishing

$9,250

Closing Costs

$56,805

Total

$444,755

DSCR Ratio

Weak

0.35

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.76%

Cap Rate

2.33%

Return on Investment

-1.81%

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

$89,867

Deductible property tax

$18,746

Your total deduction

$344,074

Your adjusted annual income

$150,000 - $344,074 = -$194,074

Taxes on -$194,074 (30%)

-$58,222

Your old tax bill

$45,000

Your new tax bill

-$58,222

Estimated tax savings

$103,222

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:

23,914 sqft

Year built:

1954

Size:

1,460 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
172 Blackland Dr Nw	4	1	2,593	-	38,028	2010	$3,450,000	38
11 W Park Ct Nw	4	5	2,667	-	14,201	1992	$2,100,000	38
201 Laurel Forest Cir Ne	3	4	2,282	-	19,297	1954	$1,025,000	48
3756 Powers Ferry Rd Nw	3	2	1,369	-	23,610	1950	$725,000	43
70 Tuxedo Ter Nw	3	3	1,898	-	16,291	1954	$1,025,000	39
41 Blackland Rd Nw	3	3	3,585	-	82,372	1949	$1,560,000	86
141 Laurel Forest Cir Ne	4	3	2,298	-	22,564	1960	$990,000	75
130 Putnam Cir Ne	3	2	1,872	-	22,651	1949	$745,000	47
57 Putnam Dr Nw	5	5	3,821	-	52,272	1941	$1,675,000	35
3385 Habersham Rd Nw	5	6	3,642	-	26,136	1952	$1,556,685	27

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 23,914 sqft

Building area: 1,460 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R3

Land Use: Residential

Parcel Number: 17 009700030047

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $167,400

County Est. Land Value: $224,900

Assessed Land Value: $89,960

County Est. Structure Value: $193,600

Market Estimate: $1,742,519