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 4058 Desoto Dr, Columbus, GA, 31909

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$33,749

Profit (Cash Flow)

-$4,239

Cash on Cash Return

-49.3%

Annual Revenue

$33,749

AirDNA projects $130/night at 74% occupancy ($35,136). Airbtics projects $132/night at 70% occupancy ($33,748). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $132 rate per night.

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

Percentiles25%50%75%90%
Revenue$25,339$31,315$47,654$60,702
Occupancy62%66%81%87%
Nightly Rate$108$125$154$182

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
Cozy 3 Br, Pet Friendly w private backyard

No image available

$57,189
$169
88%
321$125❌✅✅Y / Y⭐️ 5 (168)
**North Columbus** Quiet Neighborhood

No image available

$32,420
$123
70%
322$100❌❌❌Y / Y⭐️ 5 (140)
3 home in North Columbus Windsor Park area

No image available

$25,713
$108
62%
322$100❌❌✅Y / Y⭐️ 5 (201)
Stunning home in quiet neighborhood near Ft. Moore

No image available

$33,677
$132
64%
312$125❌❌❌Y / Y⭐️ 5 (30)
The Pool House - Fun Home in North Columbus

No image available

$43,776
$182
62%
322$175✅❌❌Y / Y⭐️ 4.5 (83)
Modern 3-Bedroom Retreat w/ Fireplace-Fort Moore

No image available

$38,162
$123
81%
322$99❌❌❌Y / Y⭐️ 5 (118)
Private, Amazing 3bd home near Ft. Moore & Airport

No image available

$36,038
$154
62%
323$120✅❌❌Y / Y⭐️ 5 (48)
Newly renovated, comfortable, home in N Columbus

No image available

$25,092
$104
63%
312$100❌❌✅Y / Y⭐️ 5 (105)
The Fairview House

No image available

$39,324
$123
86%
322$75❌❌✅Y / Y⭐️ 5 (92)
Swim/Spa at Bungalow Marguerite

No image available

$66,299
$202
88%
323$175✅✅✅Y / Y⭐️ 5 (85)
Nice 3 bedroom home Near Ft. Moore and shopping!

No image available

$24,885
$103
62%
31.52$100❌❌✅Y / Y⭐️ 5 (209)
North Columbus Pool House - Close To Fort Benning

No image available

$48,434
$200
62%
322$175✅❌❌Y / Y⭐️ 4.5 (75)
The Nspired Bohemian Retreat 15 min Ft Moore N Col

No image available

$21,223
$85
59%
323$165❌❌❌Y / Y⭐️ 4.5 (29)
20 mins to Ft Moore North Columbus Cozy home

No image available

$30,768
$101
80%
323$114❌❌❌Y / Y⭐️ 5 (158)
Cozy, clean & fresh 3BR/2BA Ft.Moore/Columbus home

No image available

$47,054
$187
66%
322$100❌❌❌Y / Y⭐️ 5 (20)
The Upscale Mid Century Modern Home

No image available

$36,256
$135
68%
312$110❌❌❌Y / Y⭐️ 4.9 (95)
Cozy Home Away from Home

No image available

$25,482
$105
62%
312$95❌❌❌Y / Y⭐️ 4.8 (27)
The Southern Georgia Home

No image available

$31,655
$113
68%
322$125❌❌❌Y / Y⭐️ 4.5 (63)
North Columbus/Ft Moore - Sunny Sunshine

No image available

$30,126
$104
77%
312$100❌❌❌Y / Y⭐️ 5 (27)
Columbus Cozy Retreat

No image available

$33,544
$141
65%
321$0❌❌✅Y / Y⭐️ 5 (33)
Large Yard, Cabin in the Woods! - Columbus Retreat

No image available

$36,926
$171
59%
322$0❌❌✅Y / Y⭐️ 5 (12)
Cinnamon Loop estate/near ft Moore

No image available

$34,829
$156
61%
322$0❌❌❌Y / Y⭐️ 5 (21)
The Columbus House

No image available

$27,971
$81
90%
314$150❌❌✅Y / Y⭐️ 4.8 (25)
Casa De Bellanca/ Ft. Moore Area/ Near Airport

No image available

$37,174
$156
63%
313$100❌❌✅Y / Y⭐️ 5 (28)
Sunny Sunshine, North Columbus Ft Moore

No image available

$20,396
$78
66%
312$100❌❌❌Y / Y⭐️ 4.9 (252)
The Art House

No image available

$47,763
$150
87%
31.52$0❌❌✅Y / Y⭐️ 5 (25)
N. Columbus Home, Pet friendly, close to Ft. Moore

No image available

$29,206
$114
70%
311$0❌❌✅Y / Y⭐️ 5 (15)
Home in Columbus- Mins to CSU/Fort Moore

No image available

$27,901
$121
63%
323$0❌❌✅Y / Y⭐️ 5 (4)
All new 3 bedroom home!

No image available

$35,342
$123
76%
322$95❌❌❌N / Y⭐️ 5 (36)
North Columbus, great amenities, Near FT Benning

No image available

$18,173
$138
32%
322$100❌❌❌Y / Y⭐️ 4.7 (65)
IL Riposo d'Oro @ Windsor Park

No image available

$36,059
$142
65%
323$160❌❌✅Y / Y⭐️ 5 (117)
The Bluebird - 3 bd / 2 bath - 15 mins to Ft Moore

No image available

$33,403
$108
84%
321$99❌❌❌Y / Y⭐️ 5 (129)
A home away from home - North Columbus

No image available

$21,045
$115
50%
3230$150❌❌❌Y / Y⭐️ 5 (3)
Blissful Getaway

No image available

$38,070
$115
85%
312$85❌❌❌Y / Y⭐️ 5 (21)
Near Shops, Dining & Airport- The Hilltop Bungalow

No image available

$48,919
$163
82%
322$0❌❌✅Y / Y⭐️ 5 (12)
North Columbus home with Pool & near the City Park

No image available

$36,542
$128
78%
3230$275✅❌✅Y / Y⭐️ 5 (2)
❤️13min to Ft Benning!❤️1200 sq ft!❤️Like Home❤️

No image available

$25,099
$127
54%
3130$100❌❌✅Y / Y⭐️ 5 (109)
Rare spacious smart home min to CSU,Fort Benning

No image available

$41,196
$134
84%
333$0❌✅✅Y / Y⭐️ 4.5 (17)
Modern Luxury & Comfort Cottage|Near Fort Moore

No image available

$39,949
$185
59%
322$0✅❌❌Y / Y⭐️ 5 (3)
North Columbus ga 3 bedroom home with 4 beds

No image available

$31,110
$85
100%
315$95❌❌❌Y / Y⭐️ 5 (8)

Return Metrics

-49.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,238-$8,477-$12,716-$16,955-$21,193-$42,387-$127,162
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-$4,238-$8,477-$12,716-$16,955-$21,193-$42,387-$127,162

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-49.28%

Payback Period Days

0

Return on Investment

-49.28%

property-location

4058 Desoto Dr Columbus, Georgia, 31909

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Columbus

Guide

Zoning

Guide


Laws

$33,749

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $130/night at 74% occupancy ($35,136.47). Airbtics projects $132/night at 70% occupancy ($33,748).

Top 41% of comparables

Top 44% 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.

$34,854

Avg annual revenue

70%

Avg occupancy rate

$132

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

$35k

$50k

$65k

Sign up to see the data on 40 all comparables

-$4,239

Profit

Revenue

$33,749

Operating Expenses

$16,387

Operating Income

$17,361

Net Effective Rent

$21,600

Profit (Cash Flow)

-$4,239

$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

-49.28%

Payback Period Days

0