BNBCalc Short Term Rental Investment Analysis 560 Dutch Valley Rd Ne 2407, Atlanta, GA 30324

1 bed • 1 bath • 3 guests • $360,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$30,549

Profit (Cash Flow)

-$11,387

Cap Rate

3.6%

Annual Revenue

$30,549

AirDNA projects $123/night at 66% occupancy ($29,650). Airbtics projects $123/night at 68% occupancy ($30,549). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 68% occupancy rate, $123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,582	$30,181	$40,644	$54,410
Occupancy	60%	68%	76%	86%
Nightly Rate	$98	$115	$139	$166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Suite steps from Piedmont Park and Beltline	$32,861	$131	67%	1	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (34)
Private Piedmont Park Cottage	$45,930	$154	79%	1	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (74)
Cozy 1BR Cottage Nestled Along Piedmont Park	$25,416	$90	72%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.8 (216)
Vintage Home Meets Modern Comfort @Piedmont Park	$50,931	$139	96%	1	1	1	$80	❌	❌	❌	N / Y	⭐️ 5 (136)
Midtown Hidden Gem @Piedmont Park/Private+Parking	$29,086	$80	94%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (222)
Designer Suite Piedmont Park/Beltline & Parking	$37,054	$104	94%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (950)
Walk to Piedmont Park from this Cozy City Cottage	$33,839	$130	65%	1	1	2	$99	❌	❌	❌	N / Y	⭐️ 5 (63)
Beltline Bungalow Steps from Piedmont Park	$24,526	$81	77%	1	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (99)
VAHI - 1 bedroom apartment STEPS to Piedmont Park	$28,087	$128	56%	1	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (109)
Central Midtown 2-Story Loft by Piedmont Park	$44,692	$140	81%	1	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (45)
Paris on the Park: Brand New 1/1	$28,211	$82	90%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (116)
Designer Studio in VaHi Steps to Park + Beltline	$28,618	$98	76%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 5 (61)
Heart of Midtown: Near Attractions + Park	$30,979	$125	63%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.7 (111)
Carriage House High In The Trees	$35,996	$141	67%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (108)
Modern 1bdrm by Piedmont Park Beltline Midtown PCM	$16,654	$104	40%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Midtown Apt with Designer Touch	$37,025	$127	75%	1	1	28	$110	❌	❌	❌	Y / Y	⭐️ 5 (64)
Midtown Pied-à-Terre (L'il Apartment)	$30,041	$144	57%	1	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (80)
Fantastic Home in the Heart of Midtown, ATL	$25,704	$97	66%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (51)
dynamite location # 19- piedmont park	$31,902	$98	86%	1	1	1	$51	❌	❌	❌	Y / Y	⭐️ 5 (347)
Steps to Piedmont Park - Cozy Ansley Park Cottage	$22,423	$81	73%	1	1	2	$55	❌	❌	❌	N / Y	⭐️ 5 (378)
200 ft from Piedmont Park-Private Apt.	$17,327	$98	46%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (165)
Midtown Location-Steps to Piedmont Park/BeltLine	$25,135	$124	51%	1	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (126)
Opalescence Luster Midtown King Bed Penthouse	$47,682	$166	72%	1	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (116)
Iridescence Center Midtown Piedmont Park King Bed	$52,758	$171	79%	1	2	1	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (96)
Peaceful Hideaway w/Private Deck @Piedmont Park	$25,837	$79	82%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (89)
Heart of Midtown! 2 blocks-Piedmont Park/BeltLine	$20,297	$95	52%	1	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (129)
Beautiful 1 Bedroom, Super Quiet Location, In Town	$22,958	$93	67%	1	1	3	$22	❌	❌	❌	N / Y	⭐️ 4.9 (103)
Beltline - Virginia Highlands Charmer	$28,273	$112	68%	1	1	2	$30	✅	❌	❌	N / Y	⭐️ 5 (251)
Your Cozy Midtn Atl Apt by Park	$32,098	$125	65%	1	1	3	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Modern Marvels - Designer Retro Near Piedmont Park	$50,891	$195	68%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Midtown Carriage House with a Cozy Patio	$31,731	$117	72%	1	1	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (298)
A Relaxing Midtown Escape	$26,053	$114	61%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (299)
Midtown, Free Parking Fast Wi-Fi Self Check-in	$29,975	$113	68%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (160)
Private Guest Suite in Historic Midtown Home	$26,421	$124	57%	1	1	2	$39	❌	❌	❌	N / Y	⭐️ 5 (195)
In-Law Apartment in BEST Midtown Location!	$38,740	$205	50%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (50)
1 Br/1 Bath Midtown Unit *Free Parking/Wi-Fi	$32,957	$113	74%	1	1	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Luxurious high-rise wRooftop Pool\|Gym\|Free Parking	$30,378	$156	50%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (55)
Mid Century Vintage by Atlanta Luxury Rentals	$68,665	$241	76%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Best Location in theHeart of MidtownAtlanta	$24,111	$104	59%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.8 (288)
Magnificent Midtown Location By Piedmont Park	$27,747	$114	62%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.8 (253)

Return Metrics

-13.08% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,386	-$22,773	-$34,160	-$45,547	-$56,934	-$113,868	-$341,604
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,536	$7,291	$11,277	$15,510	$20,003	$46,985	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$74,949	$78,441	$82,499	$87,146	$92,407	$128,926	$532,209

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.08%

Cap Rate

3.58%

Return on Investment

3.38%

560 Dutch Valley Rd Ne 2407 Atlanta, GA, 30324

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,727/mo

This property is for sale!

Contact Agent

-46

Airbnb Investor Score

-$11,386

Annual Profit

3.6%

Cap Rate

-13.1%

Cash on Cash

$30,549

Annual Revenue

BNBCalc predicts this property will get $123 per night with 68% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$32,500

Avg annual revenue

68%

Avg occupancy rate

$123

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

$35k

$50k

$70k

-$11,387

Profit

Revenue

$30,549

Operating Expenses

$17,651

Operating Income

$12,898

Mortgage & Taxes

$24,284

Profit (Cash Flow)

-$11,387

$87,050

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$4,250

Closing Costs

$10,800

Total

$87,050

DSCR Ratio

Weak

0.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.08%

Cap Rate

3.58%

Return on Investment

3.38%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$47,638

Your adjusted annual income

$150,000 - $47,638 = $102,362

Taxes on $102,362 (30%)

$30,709

Your old tax bill

$45,000

Your new tax bill

$30,709

Estimated tax savings

$14,291

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -