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 3902 Poplar Springs Road, Gainesville, GA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$49,702

Profit (Cash Flow)

$7,241

Cash on Cash Return

84.2%

Annual Revenue

$49,702

AirDNA projects $189/night at 59% occupancy ($40,728). Airbtics projects $252/night at 54% occupancy ($49,702). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $252 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,368$47,636$72,866$121,900
Occupancy42%56%71%75%
Nightly Rate$185$225$272$430

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
Whiskey Barrel A-Frame Cabin Farmhouse, Hot Tub

No image available

$51,513
$180
75%
332$175❌✅✅Y / Y⭐️ 5 (244)
A Relaxing Enchanted Resort

No image available

$48,579
$262
49%
321$69❌✅✅Y / Y⭐️ 4 (5)
Ridgeview Farm - Private Home on 3 Acres

No image available

$46,519
$215
56%
31.52$115❌❌❌Y / Y⭐️ 5 (16)
Mod 'Stable House' on 10 Acres, Walk to Lake!

No image available

$63,119
$350
43%
322$222❌❌✅Y / Y⭐️ 5 (14)
Charming lakefront cottage on Lake Lanier w/dock

No image available

$65,448
$263
67%
332$135❌❌❌Y / Y⭐️ 5 (238)
Cozy lake house for winter escape and gatherings.

No image available

$59,210
$258
61%
333$200❌❌❌Y / Y⭐️ 4.5 (47)
King Bed Comfy Town House, near Chateau Elan

No image available

$37,361
$176
58%
32.52$0❌❌❌Y / Y⭐️ 5 (81)
Lake Lanier Serenity: 3BR, 2BA Home with dock

No image available

$43,495
$156
75%
321$60❌❌❌Y / Y⭐️ 5 (54)
Sharp Cape Cod 4 beds, 2 Bath w/finished basement

No image available

$45,172
$187
66%
322$0❌❌✅Y / Y⭐️ 5 (32)
NEW🌈 🏡Stylish&Cozy Vibes, Minutes to Chateau Elan💥

No image available

$40,465
$241
43%
322$350❌❌✅Y / Y⭐️ 5 (32)
Mt Plattmore on Lake Lanier Terrace

No image available

$55,326
$312
47%
322$190❌✅✅Y / Y⭐️ 5 (200)
Admiral's Sandy Beach Villa

No image available

$85,814
$499
46%
343$275❌✅✅Y / Y⭐️ 5 (18)
Cute Cozy Farmhouse in Braselton

No image available

$33,571
$237
37%
322$195❌❌✅Y / Y⭐️ 5 (4)
House with private pool nr Lake Lanier

No image available

$81,784
$287
77%
332$225✅❌✅Y / Y⭐️ 5 (63)
TheView make memories/ Dock/Waterview-Lake Lanier

No image available

$30,131
$203
39%
332$165✅❌❌Y / Y⭐️ 4.9 (44)
Luxury Lake Home Retreat

No image available

$116,109
$440
69%
32.52$150❌✅❌Y / Y⭐️ 5 (21)
Charming Lakehouse w Sauna & Boat Dock

No image available

$63,694
$215
77%
322$180✅❌✅Y / Y⭐️ 5 (97)
Christmas Decoration|Six queen beds | near to LAKE

No image available

$51,822
$177
75%
322$160❌❌❌Y / Y⭐️ 5 (80)
Welcoming Townhome in Braselton Near Chateau Elan

No image available

$32,855
$177
49%
32.52$93✅❌❌Y / Y⭐️ 5 (83)
Modern & Spacious 3BR, 3BA | Lanier Living

No image available

$44,050
$189
57%
32.52$200❌❌❌Y / Y⭐️ 5 (23)
Family-Friendly Lake Lanier Escape on 2 + Acres!

No image available

$81,460
$429
49%
332$258❌❌❌Y / Y⭐️ 4.5 (26)
A-Frame Gem w/ Hot Tub & Ice Bath Near Lake Lanier

No image available

$75,758
$273
72%
322$180❌✅❌Y / Y⭐️ 5 (49)
Hidden Gem near Lake Lanier/Road Atlanta Race

No image available

$44,967
$168
71%
323$130❌❌✅Y / Y⭐️ 5 (17)
Peaceful stay near Road Atlanta & Chateau Elan

No image available

$46,449
$225
54%
341$220❌❌❌Y / Y⭐️ 5 (25)
Modern 3BR/2.5Baths Home/10 mins to Road Atlanta

No image available

$70,962
$269
71%
32.52$250❌❌✅Y / Y⭐️ 0 (0)
Private Main Level Home in Hoschton next to I85

No image available

$21,330
$188
31%
322$0❌❌✅Y / N⭐️ 5 (11)
🏡Perfect Getaway - Near Rd Atlanta/Chateau Elan☀️

No image available

$73,228
$272
72%
32.52$250❌❌✅Y / Y⭐️ 5 (15)
Christams Decorated with 6 queen beds

No image available

$70,049
$220
83%
321$160❌❌❌Y / Y⭐️ 4.9 (67)
400/Charming 3 Beds/2 Baths/Near LakeLanier 4 FUN

No image available

$22,370
$191
32%
322$0❌❌❌Y / Y⭐️ 4.5 (5)
Stella Blue on Lake Lanier

No image available

$74,555
$485
42%
332$0✅❌❌Y / Y⭐️ 5 (5)
Charming 3 Bedroom 2 Bath House near Lake Lanier

No image available

$45,950
$175
69%
322$80❌❌❌Y / Y⭐️ 5 (87)
Modern & Stylish 3BR/2Bath Farmhouse Vibes

No image available

$39,528
$270
40%
3228$650❌❌✅Y / Y⭐️ 0 (0)
New Listing: Brick and Ivy 3Br 2Ba

No image available

$46,940
$178
69%
322$125❌❌❌Y / Y⭐️ 5 (30)
Hidden gem near DT Gainesville w/ wraparound porch

No image available

$31,259
$140
57%
323$115❌❌❌Y / Y⭐️ 4.9 (87)
Serenity 264

No image available

$131,046
$465
77%
312$0❌❌❌N / N⭐️ 0 (1)
Updated Cottage @ Lake Lanier

No image available

$25,494
$162
43%
3231$250❌❌✅Y / N⭐️ 0 (0)

Return Metrics

84.19% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,241$14,482$21,723$28,964$36,205$72,410$217,232
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$7,241$14,482$21,723$28,964$36,205$72,410$217,232

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

84.19%

Payback Period Days

433

Return on Investment

84.19%

property-location

3902 Poplar Springs Rd Gainesville, Georgia, 30507

3 bed • 2 bath • 8 guests

Agent

Inquire about this property

Contact Agent

$49,702

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $189/night at 59% occupancy ($40,728.35). Airbtics projects $252/night at 54% occupancy ($49,702).

Top 53% of comparables

Top 41% 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.

$52,195

Avg annual revenue

54%

Avg occupancy rate

$252

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

$55k

$90k

$130k

Sign up to see the data on 40 all comparables

$7,241

Profit

Revenue

$49,702

Operating Expenses

$18,461

Operating Income

$31,241

Net Effective Rent

$24,000

Profit (Cash Flow)

$7,241

$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

84.19%

Payback Period Days

433