BNBCalc Short Term Rental Rental Arbitrage Analysis 505 Pharr Rd Ne

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$37,438

Profit (Cash Flow)

$4,971

Cash on Cash Return

75.3%

Annual Revenue

$37,438

AirDNA projects $232/night at 64% occupancy ($54,231). Airbtics projects $205/night at 50% occupancy ($37,437). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $205 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,391	$30,343	$60,113	$93,549
Occupancy	31%	43%	70%	85%
Nightly Rate	$140	$188	$226	$290

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Free Early Check-in \| 2 Balconies \| Pool \| ATL	$30,933	$148	54%	2	1	2	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Modern Buckhead Duplex 2Br 2Ba - Walk Everywhere!	$54,784	$201	70%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (62)
Spacious 2 bdrm loft/ Midtown	$21,304	$219	22%	2	2	2	$100	✅	❌	✅	Y / N	⭐️ 4.5 (2)
VogueNest: Luxury 2 BR High Rise Condo in Buckhead	$77,739	$295	72%	2	3	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (22)
Condo in the heart of Buckhead with King Bed	$32,706	$100	81%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (296)
Luxury Buckhead Home, Divine Porch & Garden	$96,401	$269	93%	2	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (72)
Bright Spacious 2 Bedroom By Lenox Mall Sleeps 6	$26,005	$145	49%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Buckhead 2story 2br-2bath twnhouse great location	$45,823	$141	87%	2	2	1	$29	❌	❌	✅	Y / Y	⭐️ 4.8 (218)
Beautiful Buckhead Retreat 2-BR with Pool & Garden	$67,521	$290	60%	2	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (79)
Welcome to The ATL Moooo Lounge! Entire Condo	$36,893	$126	80%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Cyan @ Peachtree Buckhead	$13,991	$182	21%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Large and Modern Two Bedroom Apartment Sleeps Six	$21,529	$173	34%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 3.9 (6)
2 Bedroom Fully Furnished APT! Buckhead ATL	$23,552	$122	50%	2	2	7	$80	✅	❌	❌	Y / Y	⭐️ 3.9 (6)
Luxury Boutique Condo In The Heart Of Buckhead	$43,903	$343	32%	2	2	2	$177	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Stylish Buckhead Condo: Your Urban Getaway in ATL.	$41,841	$210	51%	2	2	2	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (8)
Chic Condo Retreat in Central Buckhead, Atlanta.	$20,455	$200	26%	2	2	2	$70	✅	❌	✅	Y / Y	⭐️ 4.4 (6)
A1 on Lennox	$60,353	$194	85%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (11)
Double Cozy Oasis	$42,837	$154	76%	2	2	2	$0	✅	❌	✅	Y / N	⭐️ 5 (6)
Luxury Buckhead Getaway!	$17,248	$248	19%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Mediterranean Villa in Buckhead!	$19,971	$124	44%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Modern Centrally-located Condo in Buckhead	$19,911	$136	40%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Modern Centrally-located Condo in Buckhead	$17,934	$140	35%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Newly Renovated Atlanta Condo Prime Buckhead, Atl	$31,152	$195	42%	2	2	1	$70	✅	❌	✅	Y / Y	⭐️ 4.5 (3)
Walk to Atlanta Fish Market King/Queen In Buckhead	$35,465	$102	95%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (28)
2/2.5 Townhome in Buckhead, ATL!	$39,970	$120	91%	2	3	1	$0	❌	❌	✅	Y / N	⭐️ 4.3 (6)
Modern Urban Oasis in Prime Buckhead, Atlanta	$22,617	$150	38%	2	2	1	$70	✅	❌	✅	Y / Y	⭐️ 4.6 (6)
Newly Renovated Atlanta Gem: Central Buckhead Apt.	$47,445	$195	65%	2	2	1	$70	✅	❌	✅	Y / Y	⭐️ 4.8 (5)
Modern Centrally-located Condo in Buckhead	$25,012	$134	51%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Beautiful High FloorBuckhead Apartment	$32,769	$399	22%	2	2	3	$65	✅	❌	❌	Y / Y	⭐️ 4.7 (29)
Modern Centrally-located Condo in Buckhead	$19,472	$140	38%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Lux Buckhead Retreat with Views	$14,368	$157	25%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (3)
The Alexander \| Luxe 2BD 2BH \| Great Location	$24,624	$232	29%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (5)
Buckhead High Rise 2BR 2BR App	$13,723	$250	15%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
The Perfect Scenario in Buckhead	$63,061	$225	73%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (6)
Modern Double Queen Condotel with Buckhead Accents	$17,131	$151	31%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.2 (24)
2-Story Luxe Buckhead Loft	$48,776	$196	68%	2	2	30	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Buckhead Astonishing Views 2bd Walk Everywhere!	$30,434	$198	42%	2	2	5	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Altitude Executive Suite \| 5-Star Location	$100,705	$780	34%	2	2	14	$199	✅	❌	✅	Y / Y	⭐️ 5 (20)
Modern Double Queen Condotel with Buckhead Accents	$16,031	$146	30%	2	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4 (24)
The gala house of Buckhead	$33,817	$280	33%	2	2	1	$0	✅	✅	❌	Y / N	⭐️ 5 (1)

Return Metrics

75.31% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,970	$9,941	$14,911	$19,882	$24,853	$49,706	$149,119
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	$4,970	$9,941	$14,911	$19,882	$24,853	$49,706	$149,119

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

75.31%

Payback Period Days

484

Return on Investment

75.31%

505 Pharr Rd NE Atlanta, Georgia, 30305-3426

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$5,500

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$37,438

Annual Revenue

BNBCalc predicts this property will get $205 per night with 50% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$36,255

Avg annual revenue

50%

Avg occupancy rate

$205

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

$40k

$70k

$100k

$4,971

Profit

Revenue

$37,438

Operating Expenses

$16,867

Operating Income

$20,571

Net Effective Rent

$15,600

Profit (Cash Flow)

$4,971

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

75.31%

Payback Period Days

484