BNBCalc Short Term Rental Investment Analysis 6217 Lakeshore Drive, Gainesville, GA

3 bed • 2 bath • 9 guests • $641,400

BNB

Calc

Annual Revenue

$94,459

Profit (Cash Flow)

$25,233

Cap Rate

10.7%

Annual Revenue

$94,459

AirDNA projects $324/night at 42% occupancy ($49,702). Airbtics projects $317/night at 53% occupancy ($61,364). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $386 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,075	$60,633	$96,904	$132,041
Occupancy	38%	57%	67%	74%
Nightly Rate	$222	$284	$386	$472

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peaceful Lakefront Cabin W/Hot Tub & Lake View	$46,298	$334	36%	3	3	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (20)
Lakeview Landing Lanier: Dock, Kayaks, Firepit!	$82,380	$786	28%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (37)
Hideaway Cove on Lake Lanier!	$69,571	$418	44%	3	3	4	$225	❌	✅	✅	Y / Y	⭐️ 4.9 (46)
Comfy Updated Cabin, Quiet Cove, North Ga	$46,068	$307	41%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (87)
Charming A-Frame Lake cottage with private dock .	$40,565	$304	35%	3	3	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (4)
Murrayville Lakefront Cabin w/ Boat Slip & Grill!	$72,211	$374	52%	3	3	3	$155	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
Bearly Hook'd-Chestatee Riverfront Cabin	$57,022	$246	62%	3	4	3	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (41)
Lake Lanier Home w/ Dock, Boat Parking, & Grill!	$80,042	$298	67%	3	3	3	$258	✅	❌	❌	Y / Y	⭐️ 4.9 (60)
Home w/ Deck ~ 7 Mi to Downtown Dahlonega!	$67,360	$278	59%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 5 (14)
Huge Lake Lanier Waterfront, Pvt Dock, King bed	$76,987	$290	69%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (72)
Unique Lake Lanier Cottage with dock on deep water	$56,726	$385	39%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (5)
Stunning views, private dock, gorgeous home	$103,697	$469	60%	3	3	3	$350	✅	❌	✅	Y / Y	⭐️ 5 (11)
Lake Lanier Getaway in Beautiful North Georgia Mtn	$54,945	$236	61%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (99)
Lakehouse w/ Outdoor Bar & Kitchen on Huge Deck	$50,390	$173	77%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (38)
Modern Lake House w/ private dock —Near Dahlonega!	$51,163	$187	73%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
The Auraria Farmhouse-Private Retreat	$35,478	$165	57%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (342)
Pine Haven \| Lake front home /w Dock	$106,033	$432	66%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (17)
Eight Sandals - Lakefront on Lanier with dock	$154,019	$562	74%	3	3	2	$375	✅	✅	❌	Y / Y	⭐️ 5 (35)
Peaceful 3 bedroom lakehouse on private wooded lot	$63,879	$295	58%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
Luxury Lake Lanier Duplex Mins From Marina 6 beds	$55,508	$202	71%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (39)
Best View on Lake Lanier	$46,502	$184	68%	3	3	3	$265	❌	❌	✅	Y / Y	⭐️ 5 (19)
Spacious Gainesville Retreat On Lake Lanier!	$60,658	$390	36%	3	3	2	$284	❌	❌	❌	Y / Y	⭐️ 4.5 (21)
Cozy Lakefront Home w/ Boat Dock	$60,277	$193	81%	3	2	3	$180	❌	❌	✅	Y / Y	⭐️ 5 (39)
Enchanted Foothills Escape in Dahlonega	$52,577	$213	66%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (49)
'Grand Place Vacation' w/ Grill + Pool Table!	$88,340	$444	52%	3	3	3	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Lakefront/Large Dock/Swim Friendly Cove!	$37,824	$499	18%	3	3	3	$275	❌	❌	❌	Y / N	⭐️ 5 (2)
Newly renovated lake house	$26,191	$271	24%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Cozy, Lake Lanier property with amazing views	$62,096	$262	64%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Southern Comfort in a home packaged just for you	$32,655	$159	53%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (16)
Luxury Lake Lanier Duplex Mins From Marina 6 beds	$59,477	$204	77%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (35)
The Flying Fish - Lake House with a VIEW	$40,392	$266	40%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 4.8 (211)
Cheerful Cottage on Lake Lanier	$30,832	$139	56%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.7 (48)
New - Charming Lakefront Home	$26,352	$300	24%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
The haven on lake Lanier	$26,790	$244	30%	3	3	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Relax at Lake Lanier in this Family Friendly Home!	$32,630	$361	18%	3	4	4	$200	❌	✅	❌	Y / Y	⭐️ 5 (14)
House dock Lake Lanier Chestatee Golf and CC	$69,834	$275	68%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Perseverance of Friendship	$80,813	$690	32%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (9)
Upscale Lakefront Retreat w/ Dock and 2 Decks!	$56,575	$262	59%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (26)
Gainesville Home w/ Fire Pit Near Lake Lanier	$40,106	$225	45%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 3 (2)
Private Deck w/ Lake View, Outdoor Bar & Kitchen	$121,439	$395	84%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (22)

Return Metrics

16.17% 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)	$25,232	$50,465	$75,698	$100,931	$126,164	$252,328	$756,985
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$513,120	$513,120	$513,120	$513,120	$513,120	$513,120	$513,120
Down Payment	$128,280	$128,280	$128,280	$128,280	$128,280	$128,280	$128,280
Property Appreciation	$19,242	$39,061	$59,475	$80,501	$102,158	$220,587	$915,446
Total Return	$685,874	$730,926	$776,573	$822,832	$869,722	$1,114,316	$2,313,831

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.17%

Cap Rate

10.67%

Return on Investment

32.54%

6217 Lakeshore Dr Gainesville, Georgia, 30506

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,076/mo

Inquire about this property

Contact Agent

$681,400

Zestimate

Airbnb Investor Score

$25,232

Annual Profit

10.7%

Cap Rate

16.2%

Cash on Cash

$94,459

Annual Revenue

BNBCalc predicts this property will get $317 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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.

$60,567

Avg annual revenue

53%

Avg occupancy rate

$317

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

$25k

$65k

$110k

$155k

$25,233

Profit

Revenue

$94,459

Operating Expenses

$25,960

Operating Income

$68,500

Mortgage & Taxes

$43,267

Profit (Cash Flow)

$25,233

$156,022

Cash Investment

Down Payment

$128,280

Renos & Furnishing

$8,500

Closing Costs

$19,242

Total

$156,022

DSCR Ratio

Strong

1.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.17%

Cap Rate

10.67%

Return on Investment

32.54%

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

$30,442

Deductible property tax

$6,350

Your total deduction

$39,483

Your adjusted annual income

$150,000 - $39,483 = $110,517

Taxes on $110,517 (30%)

$33,155

Your old tax bill

$45,000

Your new tax bill

$33,155

Estimated tax savings

$11,845

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:

4,791 sqft

Year built:

1996

Size:

2,261 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 4,791 sqft

Building area: 2,261 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Attic Fan, Ceiling Fan(s), Central Air, Electric

View: Lake

Parking: Driveway, Kitchen Level, Level Driveway

Amenities: Dishwasher, Disposal

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 10011D000004

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $352,700

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $681,400

Schools

Elementary School: Lanier Elementary School with 3/10 star rating
Middle School: Chestatee Middle School with 4/10 star rating
High School: Chestatee High School with 4/10 star rating