BNBCalc Short Term Rental Investment Analysis 565 Peachtree St NE, Atlanta, GA, 30308

2 bed • 2 bath • 4 guests • $415,000

BNB

Calc

Annual Revenue

$34,183

Profit (Cash Flow)

-$11,935

Cap Rate

3.9%

Annual Revenue

$34,183

AirDNA projects $220/night at 48% occupancy ($38,569). Airbtics projects $191/night at 49% occupancy ($34,183). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,995	$30,621	$48,554	$71,249
Occupancy	38%	46%	63%	74%
Nightly Rate	$142	$170	$198	$250

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxurious Midtown City Apt - Second Floor Apt	$30,295	$141	52%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (100)
Spacious Partial City View 3rd Floor Walk Up Apt 6	$28,255	$142	48%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (35)
Midtown Historic Designer Apartment, Sam	$36,272	$141	67%	2	2	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (214)
Midtown Apartment near North Ave. NE	$30,974	$187	42%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (15)
2 Bedroom Apartment Near EMORY University Hospital	$28,095	$159	44%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (26)
Midtown Historic Designer Apartment, Aiden	$37,369	$143	69%	2	2	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (358)
Midtown Historic Designer Apartment, Chloe	$32,731	$128	67%	2	2	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (430)
Spacious 3rd Floor Walk Up Apartment Unit 5	$27,287	$133	48%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (123)
Midtown Apt near EMORY Hospital with Balcony	$34,098	$186	46%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Charming Historic Midtown Apt	$33,458	$159	52%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (54)
beautiful Midtown Atlanta Apart unit 14	$23,630	$127	44%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
Upper Haven Penthouse by ALR	$100,106	$593	45%	2	2	1	$159	✅	❌	✅	Y / Y	⭐️ 5 (17)
Chic Historic Midtown Apartment	$21,022	$147	35%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (40)
2br Fully Furnished Apartment In Midtown Atlanta	$38,359	$193	46%	2	2	3	$219	❌	❌	✅	Y / Y	⭐️ 0 (1)
2br Fully Furnished Apartment - Midtown	$40,942	$227	44%	2	2	3	$219	❌	❌	✅	Y / Y	⭐️ 0 (0)
Midtown Historic Designer Apartment, Walker	$43,174	$142	81%	2	2	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (350)
Spacious Suite close to SkyView Atlanta	$32,618	$187	44%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Sonder Midtown South \| 2BR Apartment w/ Balcony	$34,492	$248	38%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
Sonder Midtown South \| Accessible 2BR w/ Balcony	$55,383	$194	78%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (121)
Sonder Baltimore Place \| 2BR Apartment w/ Balcony	$38,525	$277	38%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
Cozy Historic Midtown Apartment	$31,464	$166	47%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (46)
Elegant Condo in the Heart of Midtown!	$35,931	$138	68%	2	1	21	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Downtown Atlanta	$32,643	$238	35%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (13)
Golden Eye by ALR	$95,495	$445	56%	2	2	1	$179	✅	❌	✅	Y / Y	⭐️ 5 (70)
Spacious Midtown Condo!	$53,586	$189	74%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (55)
2 Bedroom Apartment Near EMORY University Hospital	$32,506	$177	46%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Newly Renovatd Condo with Sunroom and Free Parking	$22,775	$127	49%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (17)
Midtown Condo with High Ceiling!	$33,256	$134	64%	2	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (49)
Midtown Suite with Gym and Pool!	$39,892	$160	63%	2	2	21	$150	✅	❌	❌	Y / Y	⭐️ 4.6 (33)
West Home\|Central Midtown Condo with Pool and Gym!	$49,648	$176	74%	2	2	21	$95	✅	❌	❌	Y / Y	⭐️ 4.4 (39)
Midtown Condo with High Ceiling!	$34,212	$164	57%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Beautiful Condo In The Heart Of Midtown Atlanta	$58,697	$198	81%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Brand New 2 Bdrm Midtown High Rise w/ City Views	$16,681	$149	30%	2	2	1	$75	❌	❌	❌	Y / N	⭐️ 0 (0)
Central Midtown Condo with Pool and Gym!	$40,596	$200	53%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-11.7% 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)	-$11,935	-$23,870	-$35,805	-$47,740	-$59,676	-$119,352	-$358,056
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000	$332,000
Down Payment	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000	$83,000
Property Appreciation	$12,450	$25,273	$38,481	$52,086	$66,098	$142,725	$592,313
Total Return	$415,514	$416,403	$417,676	$419,345	$421,422	$438,373	$649,257

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.7%

Cap Rate

3.86%

Return on Investment

4.5%

565 Peachtree St NE 1311 Atlanta, Georgia, 30308

2 bed • 2 bath • 4 guests

Purchase Price

Est. $1,991/mo

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

-40

Airbnb Investor Score

-$11,935

Annual Profit

3.9%

Cap Rate

-11.7%

Cash on Cash

$34,183

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 48% occupancy.Projected nightly rate is $191/night at 49% occupancy.

Occupancy Rate

Top 41% 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.

$35,440

Avg annual revenue

49%

Avg occupancy rate

$191

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

$10k

$40k

$70k

$100k

-$11,935

Profit

Revenue

$34,183

Operating Expenses

$18,124

Operating Income

$16,059

Mortgage & Taxes

$27,995

Profit (Cash Flow)

-$11,935

$101,950

Cash Investment

Down Payment

$83,000

Renos & Furnishing

$6,500

Closing Costs

$12,450

Total

$101,950

DSCR Ratio

Weak

0.57

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.7%

Cap Rate

3.86%

Return on Investment

4.5%

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

$19,696

Deductible property tax

$4,109

Your total deduction

$53,946

Your adjusted annual income

$150,000 - $53,946 = $96,054

Taxes on $96,054 (30%)

$28,816

Your old tax bill

$45,000

Your new tax bill

$28,816

Estimated tax savings

$16,184

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:

2006

Size:

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: 14

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: -

Schools

Elementary School: Hope Hill Elementary School with 3/10 star rating
Middle School: David T Howard Middle School with 6/10 star rating
High School: Midtown High School with 7/10 star rating