BNBCalc Short Term Rental Investment Analysis 40 W Schmitt Rd, Rossville, GA 30741

3 bed • 2 bath • 9 guests • $237,000

BNB

Calc

Annual Revenue

$35,425

Profit (Cash Flow)

$1,152

Cap Rate

7.2%

Annual Revenue

$35,425

AirDNA projects $216/night at 76% occupancy ($59,958). Airbtics projects $159/night at 61% occupancy ($35,425). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 61% occupancy rate, $159 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,917	$35,762	$43,428	$51,501
Occupancy	53%	59%	71%	76%
Nightly Rate	$128	$167	$186	$197

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
GA Retreat ~ 10 Mi to Rock City Chattanooga!	$50,929	$233	50%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (30)
Green Dragon Inn New Property	$33,903	$157	59%	3	3	1	$0	❌	❌	❌	N / Y	⭐️ 5 (34)
Valley Bungalow	$35,312	$134	72%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (84)
Lookout Haven	$36,212	$194	51%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Wooded Writer's Retreat near Chattanooga	$16,500	$96	35%	3	2	1	$167	✅	❌	❌	Y / Y	⭐️ 5 (45)
Flower Farm Stay at Guest House near Chattanooga	$56,657	$180	86%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (9)
"Sunrise Cottage" Comfort and Convenience	$27,670	$126	60%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (8)
Blue Bird Spur Outdoor dinning, fire pit, & games!	$31,256	$103	75%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
~Peach Hill House~ Family & Pet Friendly!	$40,812	$189	59%	3	3	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (23)
Dog/Family Friendly Mountain Gem near Attractions	$44,301	$178	68%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (76)

Return Metrics

1.82% 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)	$1,152	$2,304	$3,457	$4,609	$5,762	$11,524	$34,574
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$189,600	$189,600	$189,600	$189,600	$189,600	$189,600	$189,600
Down Payment	$47,400	$47,400	$47,400	$47,400	$47,400	$47,400	$47,400
Property Appreciation	$7,110	$14,433	$21,976	$29,745	$37,747	$81,508	$338,261
Total Return	$245,262	$253,738	$262,433	$271,355	$280,510	$330,033	$609,835

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.82%

Cap Rate

7.23%

Return on Investment

16.8%

40 W Schmitt Rd Rossville, GA, 30741

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,137/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,152

Annual Profit

7.2%

Cap Rate

1.8%

Cash on Cash

$35,425

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $216/night at 76% occupancy.Projected nightly rate is $159/night at 61% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$37,355

Avg annual revenue

61%

Avg occupancy rate

$159

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

$30k

$45k

$60k

$1,152

Profit

Revenue

$35,425

Operating Expenses

$18,285

Operating Income

$17,140

Mortgage & Taxes

$15,987

Profit (Cash Flow)

$1,152

$63,010

Cash Investment

Down Payment

$47,400

Renos & Furnishing

$8,500

Closing Costs

$7,110

Total

$63,010

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.82%

Cap Rate

7.23%

Return on Investment

16.8%

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

$11,248

Deductible property tax

$2,346

Your total deduction

$23,500

Your adjusted annual income

$150,000 - $23,500 = $126,500

Taxes on $126,500 (30%)

$37,950

Your old tax bill

$45,000

Your new tax bill

$37,950

Estimated tax savings

$7,050

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: Active

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: -