BNBCalc Short Term Rental Investment Analysis 6246 Rockaway Rd, South Fulton, GA 30349

3 bed • 2 bath • 9 guests • $248,000

BNB

Calc

Annual Revenue

$38,066

Profit (Cash Flow)

$2,708

Cap Rate

7.8%

Annual Revenue

$38,066

AirDNA projects $193/night at 54% occupancy ($38,065). Airbtics projects $165/night at 55% occupancy ($33,145). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $193 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,235	$29,685	$49,310	$68,789
Occupancy	44%	51%	68%	80%
Nightly Rate	$128	$151	$189	$226

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
CHEERFUL NEWLY BUILT 3 BEDROOM TOWNHOME MINS. TO ✈	$25,405	$140	44%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Modern oasis 7mins from Atlanta airport/Free pkng	$30,438	$200	38%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (67)
Private POOL Stylish Home near Airport Slp 12	$78,577	$371	55%	3	3	3	$209	✅	❌	✅	Y / Y	⭐️ 4.9 (23)
Sleeping with Beauty	$34,775	$201	46%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
The Perfect COZY Home Away From Home	$37,185	$103	93%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.8 (90)
Exquisite 3 BR Home in Desirable Atlanta!	$29,839	$139	50%	3	3	1	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Estate Built for Comfort!	$48,317	$286	46%	3	3	2	$25	❌	❌	❌	Y / Y	⭐️ 4.6 (8)
Cozy 3 BR home near ATL airport	$35,146	$97	99%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Cozy Modern Home (8 minutes from ATL Airport)	$32,688	$187	45%	3	3	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (5)
Charming Home Near ATL Airport	$19,951	$98	51%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4 (7)
The Black & White Suite	$59,958	$199	81%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Atlanta Airport Area	$33,860	$190	37%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
3BD 2.5BA minutes from Hartsfield airport	$30,181	$133	62%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Close to the airport.	$12,692	$102	34%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 1 (1)
Morrocan Vibes! Sleeps 6. Pool Table near Airport.	$41,168	$152	74%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Tranquil Oasis Retreat\|Cozy Home	$36,031	$225	41%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (22)
Spacious 3-bdr home minutes from ATL airport & HWY	$39,595	$226	47%	3	3	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Centrally Located Hidden Gem	$29,501	$155	52%	3	3	10	$125	❌	❌	❌	Y / Y	⭐️ 0 (0)
My 3B, 3 Bath Near The Airport	$20,345	$109	51%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Gorgeous 3BR/2.5BA Home 10mi from Atlanta Airport!	$54,787	$189	69%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Spacious Home, Deck & Garage, close to ATL airport	$31,832	$110	71%	3	2	2	$135	✅	❌	✅	Y / Y	⭐️ 4.7 (13)
Mins to airport, King bed, Backyard space	$32,684	$140	54%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Local getaway and a nice stay	$13,819	$118	32%	3	4	1	$0	❌	❌	❌	Y / N	⭐️ 3.6 (3)
Home away from home	$23,492	$150	34%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Brand new 3 bedroom townhouse near ATL airport!	$44,534	$169	72%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
(Minutes from HJ Airport) Home away from Home	$30,927	$130	65%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Stylish & Comfy Gem ~ 5* Location ~ Backyard ~ Pkg	$36,032	$176	53%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
*Heated Pool Vacation Home 3BDR Near Airport slp12	$44,945	$230	43%	3	3	3	$199	✅	❌	✅	Y / Y	⭐️ 4.8 (114)
Cozy 3 bedroom home 7 minutes from the airport.	$43,907	$139	80%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
3 Br Relaxing Home in Atlanta, Ga W/ Child’s Room	$16,864	$96	48%	3	3	1	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Backyard Oasis!	$28,822	$175	45%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
Modern 3 Bed 2.5 Bath Home Near Atlanta Airport	$42,550	$125	93%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (7)
3 bedroom Home 15 mins from Airport	$71,370	$325	60%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Private Home 7 min from Airport	$32,940	$120	75%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Casa de Pato 3 bedroom top unit house	$32,356	$130	68%	3	2	3	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Cozy's Nest	$27,252	$146	51%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (1)
Luxury feel 10min to ATL Airport/20min downtown	$30,219	$129	64%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Exquisite Kinwood	$30,038	$171	48%	3	2	1	$0	✅	❌	❌	Y / N	⭐️ 5 (4)

Return Metrics

4.13% 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)	$2,707	$5,415	$8,123	$10,831	$13,539	$27,078	$81,236
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$198,400	$198,400	$198,400	$198,400	$198,400	$198,400	$198,400
Down Payment	$49,600	$49,600	$49,600	$49,600	$49,600	$49,600	$49,600
Property Appreciation	$7,440	$15,103	$22,996	$31,126	$39,499	$85,291	$353,961
Total Return	$258,147	$268,518	$279,119	$289,957	$301,039	$360,370	$683,197

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.13%

Cap Rate

7.83%

Return on Investment

19.2%

6246 Rockaway Rd South Fulton, GA, 30349

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,190/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,707

Annual Profit

7.8%

Cap Rate

4.1%

Cash on Cash

$38,066

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $193/night at 54% occupancy.Projected nightly rate is $165/night at 55% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$34,465

Avg annual revenue

55%

Avg occupancy rate

$165

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

$35k

$55k

$80k

$2,708

Profit

Revenue

$38,066

Operating Expenses

$18,629

Operating Income

$19,437

Mortgage & Taxes

$16,729

Profit (Cash Flow)

$2,708

$65,540

Cash Investment

Down Payment

$49,600

Renos & Furnishing

$8,500

Closing Costs

$7,440

Total

$65,540

DSCR Ratio

Acceptable

1.16

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.13%

Cap Rate

7.83%

Return on Investment

19.2%

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

$11,770

Deductible property tax

$2,455

Your total deduction

$23,034

Your adjusted annual income

$150,000 - $23,034 = $126,966

Taxes on $126,966 (30%)

$38,090

Your old tax bill

$45,000

Your new tax bill

$38,090

Estimated tax savings

$6,910

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

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: -