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 Investment Analysis 474 Stewart Camp Pt

6 bed • 8 bath • 18 guests • $8,900,000

BNB

Calc

Annual Revenue

$54,787

Profit (Cash Flow)

-$566,382

Cap Rate

0.4%

Annual Revenue

$54,787

AirDNA projects $1,054/night at 42% occupancy ($161,686). Airbtics projects $505/night at 54% occupancy ($99,602). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 5% occupancy rate, $3,000 rate per night.

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

Percentiles25%50%75%90%
Revenue$48,104$81,505$152,895$257,804
Occupancy36%53%67%78%
Nightly Rate$352$406$598$874

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
6BR Completely Private Cabin w Unbelievable Views!

No image available

$127,544
$445
73%
652$395❌✅✅Y / Y⭐️ 4.7 (75)
A Stoney River - Goose Island Community

No image available

$103,479
$392
65%
631$425✅✅❌Y / N⭐️ 4.8 (12)
Large Family Retreat Cabin, Water View Cabin, Coosawattee River, Ellijay, GA, Hot Tub, Paved Roads

No image available

$102,513
$757
37%
641$0❌✅❌Y / Y⭐️ 4.5 (8)
Dream Catcher - Huge 6 Bed Room Cabin on a Large L

No image available

$46,151
$361
33%
642$250✅✅✅Y / Y⭐️ 4.4 (22)
5 Br/5Ba +bunks, hot tub, fire pit, conv to town

No image available

$99,475
$546
49%
653$300✅✅❌Y / Y⭐️ 4.8 (4)
DeerWoodsLodge, Ellijay GA Sleeps 16ppl-3 Levels!

No image available

$80,314
$377
57%
632$300✅✅✅Y / Y⭐️ 4.8 (16)
22+ beds LUX River Front for Fam Reunions/Retreats

No image available

$186,248
$987
51%
865$450❌✅✅Y / Y⭐️ 5 (1)
3AcreLogCabin HotTub Creek Firepit Gameroom Chalet

No image available

$40,984
$286
36%
622$275❌✅❌Y / Y⭐️ 4.8 (26)
Creekside Manor - Secluded 30-Acre Family Retreat!

No image available

$91,436
$280
84%
642$235❌✅✅Y / Y⭐️ 4.8 (15)
Mountaintown Creek Lodge

No image available

$103,904
$328
79%
671$592✅✅✅Y / N⭐️ 5 (4)
Tranquil Riverfront Cabin, Mountain town Creek, Family Friendly Cabin Fishing Friendly, Ellijay, Ga,

No image available

$212,143
$888
56%
671$549❌✅❌Y / Y⭐️ 1 (1)

Return Metrics

-27.45% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$566,381-$1,132,763-$1,699,144-$2,265,526-$2,831,908-$5,663,816-$16,991,448
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$7,120,000$7,120,000$7,120,000$7,120,000$7,120,000$7,120,000$7,120,000
Down Payment$1,780,000$1,780,000$1,780,000$1,780,000$1,780,000$1,780,000$1,780,000
Property Appreciation$267,000$542,010$825,270$1,117,028$1,417,539$3,060,855$12,702,635
Total Return$8,600,618$8,309,246$8,026,125$7,751,501$7,485,631$6,297,039$4,611,187

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-27.45%

Cap Rate

0.38%

Return on Investment

-10.27%

property-location

474 Stewart Camp Point Blue Ridge, Georgia, 30513-4737

6 bed • 8 bath • 18 guests

Est. $42,688/mo

Agent

This property is for sale!

Contact Agent

$54,787

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $1,054/night at 42% occupancy ($161,686.21). Airbtics projects $505/night at 54% occupancy ($99,602).

Top 93% of comparables

Top 1% of comparables


Seasonality

Sign up to view the full seasonality chart

12

Airbnb Comparables

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

$103,332

Avg annual revenue

54%

Avg occupancy rate

$505

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

$40k

$95k

$155k

$215k

Sign up to see the data on 12 all comparables

-$566,382

Profit

Revenue

$54,787

Operating Expenses

$20,802

Operating Income

$33,984

Mortgage & Taxes

$600,366

Profit (Cash Flow)

-$566,382

$2,063,000

Cash Investment

Down Payment

$1,780,000

Renos & Furnishing

$16,000

Closing Costs

$267,000

Total

$2,063,000

DSCR Ratio

Weak

0.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-27.45%

Cap Rate

0.38%

Profit (Cummulative)

-$566,382

$7,120,000

$16,000

$267,000

$0

Total Gain

-$211,947

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

$422,403

Deductible property tax

$88,110

Your total deduction

$2,547,042

Your adjusted annual income

$150,000 - $2,547,042 = -$2,397,042


Taxes on -$2,397,042 (30%)

-$719,113

Your old tax bill

$45,000

Your new tax bill

-$719,113


Estimated tax savings

$764,113

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:

33,106 sqft

Year built:

2008

Size:

11,829 sqft

Type:

OTHER

Parking:

-

Heating:

CENTRAL

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: Seasonal, Cabin, Vacation Residence
  • Stories: 2
  • Lot size: 33,106 sqft
  • Building area: 11,829 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 4
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: RESIDENTIAL
  • Land Use: Residential
  • Parcel Number: 0032 C 004
  • Flood Zone: Yes, Zone

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $1,615,526
  • County Est. Land Value: $1,100,000
  • Assessed Land Value: $440,000
  • County Est. Structure Value: $2,938,815
  • Market Estimate: -