BNBCalc Short Term Rental Cohost Analysis 4390 Conwhey Ct Sw

4 bed • 4 bath • 8 guests • $438,900

BNB

Calc

Owner income

$52,732

Per year

This Airbnb could earn an additional

$3,088

Per month vs a Long-Term Rental

Annual Revenue range

$48,501 - $96,095

Annual Revenue

$75,332

AirDNA projects $442/night at 37% occupancy ($59,732). Airbtics projects $237/night at 55% occupancy ($47,609). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $375 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,148	$48,501	$73,272	$96,095
Occupancy	41%	58%	71%	76%
Nightly Rate	$187	$220	$272	$335

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Home w/ Pool Table Near ATL & The Battery	$63,547	$225	73%	4	3	3	$285	✅	❌	✅	Y / Y	⭐️ 4.6 (73)
Atlanta's Tropical Oasis	$46,702	$191	62%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (51)
Graceland Pool, Hotub, Pony, 7acres	$131,866	$499	71%	4	3	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (82)
The Oak Tree Oasis - Stunning! 2 Master Bedrooms	$74,301	$345	58%	4	3	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (94)
Modern 4-Bedroom close to hospital & Braves Arena	$36,931	$188	52%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (60)
Updated Mableton Home ~ 14 Miles to Downtown ATL!	$127,369	$334	96%	4	3	3	$258	❌	❌	❌	Y / Y	⭐️ 5 (41)
Newly Renovated Cozy 4 Bedroom with King Bed l 10 min from Brave Stadium	$33,161	$118	69%	4	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
Relax In This 4BR Retreat With Screened Snug Porch	$42,667	$195	55%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (67)
Spacious Smyrna Ranch Home In Ideal Location!	$39,093	$178	58%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (144)
Spacious Clean Haven (Pet Friendly/Games/Fire Pit)	$63,378	$273	60%	4	4	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (36)
Luxury ,Comfort and Convenience All in one	$17,678	$107	39%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 3.8 (9)
Smyrna’s Slice of Heaven! Spacious 4BR Near Lakes	$50,857	$200	66%	4	4	1	$164	❌	❌	✅	Y / Y	⭐️ 4.9 (24)
Friends or Family Retreat	$27,734	$193	32%	4	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (6)
Renovated 2 Story Home, King Bed& Ensuite Marietta	$54,548	$207	72%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Pleasurable 4-Bedroom Home!	$56,212	$303	49%	4	3	4	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Amazing Home Minutes from World Champ Braves	$47,978	$326	38%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
New Modern Clean 4BR Townhome in ATL near Downtown	$77,764	$334	62%	4	4	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (45)
ATH - Sleeps 8 - 4 Beds - Pet Friendly - 3099 (N2)	$53,064	$179	76%	4	2	30	$190	❌	❌	✅	Y / Y	⭐️ 5 (23)
Cozy Haven Near Braves & Airport	$59,896	$199	79%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
The Woods – 2 Kings, 2 Queens & Screened Deck	$75,660	$272	76%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
Home in Marietta with pool table!	$50,434	$202	62%	4	3	2	$180	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Charming renovated 4B Ranch	$51,885	$262	45%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (3)
New! Spacious entire home near Atl with MIL Unit	$28,746	$238	33%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
The Melting Pot Spot	$22,688	$132	44%	4	2	3	$180	❌	❌	✅	Y / Y	⭐️ 4 (4)
Near Airport/Office/Bonus Rm/Grt Location/Sleeps 8	$59,857	$221	74%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (66)
Tranquil Safe Awesome Fenced Home Near TruistPark!	$49,318	$219	59%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Beautiful House 4 ENTIRE Family near Suntrust Park	$43,728	$272	42%	4	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (53)
Marietta Peach \| 1-Story \| Sleeps 8 \| Pets Ok	$30,597	$152	55%	4	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
New! Near Atlanta and Brave's Stadium, Entire home	$31,164	$258	33%	4	3	14	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
Special Offer! Stylish 4B in Marietta E#42003	$32,976	$170	53%	4	3	29	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
High Class Estate and Luxurious Interiors with a Massive Fenced Yard! High-Speed Internet	$86,322	$265	89%	4	2	1	$0	❌	✅	✅	Y / Y	⭐️ 4.8 (34)
Home away from home in historical Smyrna	$62,769	$159	100%	4	4	7	$150	❌	❌	✅	Y / Y	⭐️ 4 (13)
Fenced Yard, Pool Access: Near Braves & Atlanta	$42,189	$138	71%	4	4	1	$230	✅	❌	✅	Y / Y	⭐️ 4.8 (21)
Monthly Stays, Work From Home, Pet Friendly	$48,722	$261	51%	4	2	6	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
NEW Pet-Friendly, WFH \| 15 Min to Braves Stadium	$52,001	$245	58%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

4390 Conwhey Ct SW Smyrna, Georgia, 30082-4419

4 bed • 4 bath • 8 guests

Inquire about this property

Contact Agent

$75,332

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $442/night at 37% occupancy.Projected nightly rate is $237/night at 55% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$49,729

Avg annual revenue

55%

Avg occupancy rate

$237

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

$135k

$15,066

Profit

Revenue

$75,332

Cleaning

$9,333

Cohost commission

$15,066

Owner payout

$52,732

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1985

Size:

2,625 sqft

Type:

SFR

Parking:

Heating:

Heat Pump

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
4600 Somerset Rd Sw	3	2	2,610	-	0	1969	$0	-
4244 Bradley Dr	3	4	2,396	-	0	1971	$325,000	-
1182 Trenton Ct Sw	3	2	2,665	-	0	1993	$0	-
4292 Gregory Ln Sw	4	3	1,498	-	0	1987	$423,000	-
689 Concord Rd Sw	3	2	1,664	-	0	1965	$315,000	-
4075 Elsdon Dr	3	3	2,593	-	4,792	2016	$0	-
507 Sheritan Way Sw	4	2	2,416	-	0	1981	$0	-
3971 Brantley Dr	4	3	2,430	-	0	1990	$400,000	-
651 Manor Ridge Dr Sw	3	2	1,391	-	0	1967	$0	-
4591 Woodward Rd Sw	3	2	1,429	-	0	1967	$257,900	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 1

Lot size: -

Building area: 2,625 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 17004500210

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $167,812

County Est. Land Value: $65,000

Assessed Land Value: $26,000

County Est. Structure Value: $354,530

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/09/23	$425,000	98%	Jerry Yu
06/15/23	$0	0%	Edward Anderson
11/14/13	$195,000	100%	Edward Anderson

Ownership

Name: Jerry Yu

Owner Occupied: Yes

Owner Mailing Address: 4390 Conwhey Ct Sw, Smyrna, GA 30082

Years Owned: 17

Home Equity: $25,698

Mortgage Balance Remaining: $417,302

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Russell Elementary School with 5/10 star rating
Middle School: Floyd Middle School with 4/10 star rating
High School: South Cobb High School with 6/10 star rating