property-location

412 Summit St Blue Ridge, Georgia

4 bed • 4 bath • 8 guests

Purchase Price

Est. $NaN/mo

$91,092

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$552
Occupancy
45%

$15k

$70k

$125k

$185k

*Blue Turtle*Lux~Lake~Outdoor Life~Bike~Kayak~Dogs
$184,306
$760
54%
451043$455❌✅✅Yes / Yes❌⭐️ 4.92 (59)Profile
Built for Groups- Hot Tub, Game Room, A+ Location
$140,216
$503
62%
45103.53$345❌✅✅Yes / Yes❌⭐️ 4.95 (242)Profile
Lucy B's @Sugar Creek
$123,466
$492
58%
451042$260❌✅✅Yes / Yes❌⭐️ 5 (59)Profile
Amazing Views+Ultra Private | Top of the Mountain
$120,587
$490
52%
451032$380❌✅✅Yes / Yes❌⭐️ 4.89 (127)Profile
4 Dancing Bears|Mtn Views+Hot Tub+Interior Design
$117,022
$713
55%
4583.53$250❌✅❌Yes / Yes✅⭐️ 4.98 (111)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,042/mo

Avg profit / month

$5,517/mo

Best profit month

Jul $12,182

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

61.14%

Cap Rate

21.45%

Profit (Cummulative)

$66,209

$4,421

$11,000

$13,500

$3,802

Total Gain

$87,931

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.