BNBCalc Short Term Rental Investment Analysis 620 Glen Iris Dr Ne, Atlanta, GA 30308

1 bed • 1 bath • 3 guests • $299,000

BNB

Calc

Annual Revenue

$42,054

Profit (Cash Flow)

$2,738

Cap Rate

7.7%

Annual Revenue

$42,054

AirDNA projects $202/night at 57% occupancy ($42,054). Airbtics projects $211/night at 58% occupancy ($44,698). Airbtics predicts this property will perform in the 31% revenue percentile

BNB Calc projects a 56.99999999999999% occupancy rate, $202 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$39,105	$58,110	$71,528	$74,981
Occupancy	50%	69%	73%	75%
Nightly Rate	$197	$215	$251	$256

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jade Loft by Atlanta Luxury Rentals	$61,146	$212	73%	1	1	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (94)
Parkview Penthouse with King Bed	$16,340	$163	24%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (30)
Ponce City Market - Sears Loft by Atlanta Luxury Rentals	$50,239	$255	49%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (28)
Luxury & Style Meets High Tech in Heart of ATL	$32,810	$102	78%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (290)
Ponce City Market - Hemingway Retreat by ALR	$69,111	$256	67%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (20)
Ponce City Market - Heavenly Haven by ALR	$63,492	$214	75%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (73)
Bright, Serviced Midtown Apartment VENI VIDI STAYS	$15,980	$193	22%	1	1	1	$15	❌	❌	✅	N / N	⭐️ 4.7 (22)
Ponce City Market by ALR - Aviary Abode	$55,206	$263	54%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.7 (11)
Ponce City Market - Sapphire Studio by Atlanta Luxury Rentals	$61,355	$216	72%	1	1	1	$99	✅	❌	✅	Y / Y	⭐️ 4.7 (37)
Ponce City Market - Roebuck Loft by Atlanta Luxury Rentals	$68,323	$239	74%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (18)

Return Metrics

3.74% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,737	$5,475	$8,212	$10,950	$13,687	$27,375	$82,126
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,937	$6,055	$9,366	$12,882	$16,613	$39,023	$239,200
Down Payment	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800	$59,800
Property Appreciation	$8,970	$18,209	$27,725	$37,527	$47,622	$102,830	$426,751
Total Return	$74,444	$89,540	$105,104	$121,159	$137,724	$229,030	$807,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.74%

Cap Rate

7.66%

Return on Investment

20.05%

620 Glen Iris Dr Ne Atlanta, GA, 30308

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,434/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,737

Annual Profit

7.7%

Cap Rate

3.7%

Cash on Cash

$42,054

Annual Revenue

BNBCalc predicts this property will get $211 per night with 58% occupancy, putting it in the top 31% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 71% of comparables

Seasonality

10 Airbnb Comparables

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

$49,400

Avg annual revenue

58%

Avg occupancy rate

$211

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

$2,738

Profit

Revenue

$42,054

Operating Expenses

$19,147

Operating Income

$22,907

Mortgage & Taxes

$20,170

Profit (Cash Flow)

$2,738

$73,020

Cash Investment

Down Payment

$59,800

Renos & Furnishing

$4,250

Closing Costs

$8,970

Total

$73,020

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.74%

Cap Rate

7.66%

Return on Investment

20.05%

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

$14,191

Deductible property tax

$2,960

Your total deduction

$27,470

Your adjusted annual income

$150,000 - $27,470 = $122,530

Taxes on $122,530 (30%)

$36,759

Your old tax bill

$45,000

Your new tax bill

$36,759

Estimated tax savings

$8,241

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: -