BNBCalc Short Term Rental Investment Analysis 405 Fairburn Rd SW Apt 13 Atlanta GA 30331

2 bed • 2 bath • 6 guests • $39,200

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$27,401

Profit (Cash Flow)

$7,514

Cap Rate

25.9%

Annual Revenue

$27,401

AirDNA projects $178/night at 53% occupancy ($34,457). Airbtics projects $121/night at 62% occupancy ($27,400). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 62% occupancy rate, $121 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,568	$26,904	$30,436	$36,190
Occupancy	46%	64%	77%	83%
Nightly Rate	$104	$123	$138	$145

Seasonality (Profit by Month)

Return Metrics

48.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,514	$15,028	$22,542	$30,056	$37,571	$75,142	$225,426
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$385	$793	$1,228	$1,688	$2,178	$5,116	$31,360
Down Payment	$7,840	$7,840	$7,840	$7,840	$7,840	$7,840	$7,840
Property Appreciation	$1,176	$2,387	$3,634	$4,919	$6,243	$13,481	$55,948
Total Return	$16,915	$26,049	$35,245	$44,505	$53,832	$101,579	$320,575

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.42%

Cap Rate

25.91%

Return on Investment

58.49%

405 Fairburn Rd SW Atlanta, Georgia, 30331

2 bed • 2 bath • 6 guests

Purchase Price

Est. $188/mo

Inquire about this property

Contact Agent

$39,200

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$27,401

Annual Revenue

BNBCalc predicts this property will get $121 per night with 62% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 45% of comparables

Avg Daily Rate

Top 45% of comparables

Seasonality

$7,514

Profit

Revenue

$27,401

Operating Expenses

$17,242

Operating Income

$10,159

Mortgage & Taxes

$2,644

Profit (Cash Flow)

$7,514

$15,516

Cash Investment

Down Payment

$7,840

Renos & Furnishing

$6,500

Closing Costs

$1,176

Total

$15,516

DSCR Ratio

Strong

3.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.42%

Cap Rate

25.91%

Return on Investment

58.49%

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

$1,860

Deductible property tax

$388

Your total deduction

-$2,978

Your adjusted annual income

$150,000 - -$2,978 = $152,978

Taxes on $152,978 (30%)

$45,893

Your old tax bill

$45,000

Your new tax bill

$45,893

Estimated tax savings

-$893

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:

1,075,496 sqft

Year built:

1973

Size:

300,170 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Garden Apt, Court Apt (5+ Units)

Stories: 1

Lot size: 1,075,496 sqft

Building area: 300,170 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RG3

Land Use: COMMERCIAL

Parcel Number: 14F0012 LL0283

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2022

Assessed Value: $3,805,600

County Est. Land Value: $3,257,400

Assessed Land Value: $1,302,960

County Est. Structure Value: $6,256,600

Market Estimate: $30,368,687

Ownership

Name: Wildwood Park Towne Houses Inc

Owner Occupied: No

Owner Mailing Address: Po Box 20099, Saint Simons Island, Ga 31522

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: N/A

Inherited: N/A

Foreclosure: No