BNBCalc Short Term Rental Investment Analysis 5271 Mulberry Bend Ct, Flowery Branch, GA 30542

4 bed • 2 bath • 12 guests • $325,000

BNB

Calc

Annual Revenue

$57,833

Profit (Cash Flow)

$14,711

Cap Rate

11.3%

Annual Revenue

$57,833

AirDNA projects $273/night at 58% occupancy ($57,832). Airbtics projects $364/night at 56% occupancy ($74,451). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $273 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,881	$63,608	$114,692	$189,217
Occupancy	43%	57%	69%	76%
Nightly Rate	$255	$291	$438	$645

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful, 4 Bedroom, 2 Bath ranch, near everything	$45,157	$153	73%	4	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (87)
Buford Mansion w/ Pool ~ 14 Mi to Lake Lanier	$146,533	$633	59%	4	8	3	$361	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Heping's Chicken Farm	$73,833	$249	76%	4	2	1	$188	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury lakefront villa, lake views/sunsets galore	$117,853	$762	41%	4	4	3	$275	✅	❌	✅	Y / Y	⭐️ 4.9 (23)
Brown Mansion at Lake Lanier	$64,889	$468	37%	4	5	3	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
💥Sun Lit Modern Treasure, near LLanier/Rd Atlanta🏡	$40,248	$276	36%	4	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (25)
🌈 💫Trendy & Cozy - A Stylish Gem - mins from MOG✨🏡	$64,407	$289	57%	4	2	2	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Modern Oasis Near Mall of GA & Chateau Elan	$73,953	$294	58%	4	3	1	$280	❌	❌	❌	Y / Y	⭐️ 5 (43)
★Luxurious & Serene Oasis ~ ♛Royal Beds ~ Backyard	$52,756	$172	79%	4	3	30	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (115)
Ultimate Vacation Resort Farm	$65,331	$350	51%	4	4	2	$0	❌	❌	❌	Y / Y	⭐️ 4.1 (12)

Return Metrics

17.25% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,711	$29,422	$44,133	$58,844	$73,555	$147,110	$441,330
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$349,461	$374,214	$399,269	$424,634	$450,319	$583,882	$1,230,190

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.25%

Cap Rate

11.27%

Return on Investment

32.43%

5271 Mulberry Bend Ct Flowery Branch, GA, 30542

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,559/mo

This property is for sale!

Contact Agent

105

Airbnb Investor Score

$14,711

Annual Profit

11.3%

Cap Rate

17.3%

Cash on Cash

$57,833

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $273/night at 58% occupancy.Projected nightly rate is $364/night at 56% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

10 Airbnb Comparables

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

$74,496

Avg annual revenue

56%

Avg occupancy rate

$364

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

$75k

$110k

$150k

$14,711

Profit

Revenue

$57,833

Operating Expenses

$21,198

Operating Income

$36,634

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$14,711

$85,250

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$10,500

Closing Costs

$9,750

Total

$85,250

DSCR Ratio

Strong

1.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.25%

Cap Rate

11.27%

Return on Investment

32.43%

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

$15,425

Deductible property tax

$3,217

Your total deduction

$18,935

Your adjusted annual income

$150,000 - $18,935 = $131,065

Taxes on $131,065 (30%)

$39,319

Your old tax bill

$45,000

Your new tax bill

$39,319

Estimated tax savings

$5,681

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -