BNBCalc Short Term Rental Rental Arbitrage Analysis 5398 Pebblebrook Ln SE, Mableton, GA, 30126

5 bed • 5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$72,884

Profit (Cash Flow)

-$4,043

Cash on Cash Return

-30.3%

Annual Revenue

$72,884

AirDNA projects $326/night at 46% occupancy ($54,771). Airbtics projects $313/night at 53% occupancy ($60,590). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 65% occupancy rate, $307 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,204	$56,181	$76,410	$129,769
Occupancy	34%	58%	65%	74%
Nightly Rate	$198	$254	$307	$456

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxe Vinings Estates-Pool, Spa, PingPong-5bdrm5bth	$105,250	$502	56%	5	5	3	$270	✅	✅	❌	Y / Y	⭐️ 5 (75)
The Oak Tree Oasis - Stunning! 2 Master Bedrooms	$63,565	$349	49%	4	3	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (99)
Updated Mableton Home ~ 14 Miles to Downtown ATL!	$133,995	$338	100%	4	3	3	$258	❌	❌	❌	Y / Y	⭐️ 5 (42)
New Modern Clean 4BR Townhome in ATL near Downtown	$75,482	$336	60%	4	4	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (52)
Spring Available! FIVE bedrooms! AtLaNTA Mableton	$46,970	$196	61%	5	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (122)
Bright Modern 4 Bedroom Home w/ Elite Pool Table!	$44,763	$189	62%	4	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (69)
3mi frm the Braves Stadium. Chic Home w/EV charger	$54,219	$246	53%	4	3.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (102)
Peaceful Smyrna Home w/ Wood-Burning Fire Pit	$113,463	$438	64%	5	3.5	2	$387	❌	❌	❌	Y / Y	⭐️ 5 (46)
Legacy House @ Concord	$55,751	$290	51%	5	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (130)
Smyrna’s Slice of Heaven! 4BR 2BA	$54,984	$215	67%	4	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (117)
Owl House, Roomy 5 bd 3 Bath, Six Flags, Braves	$39,074	$298	35%	5	3	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (71)
Cozy Haven Near Braves & Airport	$66,012	$234	74%	4	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (22)
Atlanta's Tropical Oasis	$48,089	$193	64%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (51)
Off I-285, Updated Safe Cozy Close to ATL	$47,237	$187	66%	4	2	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (178)
2 En-Suites \| Fire-Pit/Games \| Pet Friendly	$60,367	$279	56%	4	3.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (39)
Smyrna’s Slice of Heaven! Spacious 4BR Near Lakes	$50,558	$199	65%	4	0	1	$164	❌	❌	✅	Y / Y	⭐️ 5 (29)
Perfect Near Downtown ATL Airport,Movie Set	$54,467	$245	58%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
Gorgeous Lux Lodge - fenced with Solo Fire Pit!	$39,043	$159	62%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (244)
Fenced Yard: Near Braves, Atlanta & Six Flags!	$42,050	$135	72%	4	3.5	1	$230	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Six Flags Over Georgia Fun Getaway Home	$47,477	$271	43%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (68)
Creators Haven in West Atlanta	$49,707	$213	61%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Home away from home in historical Smyrna	$61,776	$160	99%	4	4	7	$150	❌	❌	✅	Y / Y	⭐️ 4 (13)
⭐COZY NEST: Family friendly w BBQ & Screened Porch	$48,914	$175	75%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (43)
Beautiful home less 15 minutes from ATL airport	$56,496	$283	53%	4	2.5	4	$160	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Luxury Oasis near Six Flags, 5 mins from I20 & 285	$103,944	$284	100%	5	4	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (14)
Cozy Home 4BR/2BA with a Sunroom- In the City	$39,370	$142	74%	4	2	3	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
Your Home Away From Home!	$54,132	$255	58%	5	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Modern & Comfy Smyrna Living	$64,561	$252	70%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Modern Brick Ranch Retreat NEW Renovation	$30,832	$234	36%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Boho Dream House ATL-4BR/Huge deck+FirePit	$61,815	$254	64%	4	3	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (13)
New! Near Atlanta and Brave's Stadium, Entire home	$31,164	$258	33%	4	3	14	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (3)
New! Spacious entire home near Atl with MIL Unit	$28,746	$238	33%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

-30.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,042	-$8,085	-$12,127	-$16,170	-$20,212	-$40,425	-$121,276
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	-$4,042	-$8,085	-$12,127	-$16,170	-$20,212	-$40,425	-$121,276

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-30.28%

Payback Period Days

Return on Investment

-30.28%

5398 Pebblebrook Ln SE Mableton, Georgia, 30126

5 bed • 5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$72,884

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $326/night at 46% occupancy.Projected nightly rate is $313/night at 53% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$56,033

Avg annual revenue

53%

Avg occupancy rate

$313

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

$20k

$55k

$95k

$135k

-$4,043

Profit

Revenue

$72,884

Operating Expenses

$21,475

Operating Income

$51,409

Net Effective Rent

$55,452

Profit (Cash Flow)

-$4,043

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-30.28%

Payback Period Days