BNBCalc Short Term Rental Rental Arbitrage Analysis 6365 Olmadison Pl, Atlanta, GA, 30349

3 bed • 4 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$30,578

Profit (Cash Flow)

-$11,497

Cash on Cash Return

-126.3%

Annual Revenue

$30,578

AirDNA projects $285/night at 53% occupancy ($55,170). Airbtics projects $161/night at 52% occupancy ($30,578). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 52% occupancy rate, $161 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,808	$29,752	$42,791	$57,555
Occupancy	42%	51%	62%	68%
Nightly Rate	$130	$151	$178	$218

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private POOL Stylish Home near Airport Slp 12	$74,027	$327	59%	3	3	3	$209	✅	❌	✅	Y / Y	⭐️ 5 (24)
Modern Airport (3 miles) Getaway	$22,329	$150	33%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (79)
Modern oasis 7mins from Atlanta airport/Free pkng	$32,759	$218	38%	3	2.5	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (72)
Cozy Modern Home (8 minutes from ATL Airport)	$31,268	$180	45%	3	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (7)
Home away from home	$32,673	$170	47%	3	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sleeping with Beauty	$26,788	$210	33%	3	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
CHEERFUL NEWLY BUILT 3 BEDROOM TOWNHOME MINS. TO ✈	$24,266	$130	42%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (100)
The Perfect COZY Home Away From Home	$36,005	$116	78%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 5 (96)
Tranquil Oasis Retreat\|Cozy Home	$42,699	$206	54%	3	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (25)
Exquisite 3 BR Home in Desirable Atlanta!	$29,839	$139	50%	3	3	1	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Airport Hideout	$27,867	$141	54%	3	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
The Black & White Suite	$47,564	$221	55%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 0 (2)
Comfy Home 3 Miles to Airport 14 Miles to Downtown	$38,167	$158	66%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (53)
Suburban Atlanta Vacation Home ~ 3 Mi to Airport!	$45,217	$177	66%	3	2.5	3	$129	✅	❌	❌	Y / Y	⭐️ 4.5 (46)
Close to the airport.	$11,200	$102	30%	3	3	1	$0	❌	❌	❌	Y / N	⭐️ 1 (1)
Spacious Home, Deck & Garage, close to ATL airport	$32,660	$129	64%	3	2	2	$135	✅	❌	✅	Y / Y	⭐️ 4.5 (13)
Charming Home Near ATL Airport	$19,951	$98	51%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4 (7)
Cozy 3 BR home near ATL airport	$35,146	$97	99%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
18 Mi to Dtwn Atlanta: Pet-Friendly Home w/ Yard!	$32,062	$146	60%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 3.5 (8)
Estate Built for Comfort!	$46,521	$308	41%	3	3	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (7)
Atlanta Airport Area	$33,860	$190	37%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (48)
Local getaway and a nice stay	$13,819	$118	32%	3	4	1	$0	❌	❌	❌	Y / N	⭐️ 3.6 (3)
3BD 2.5BA minutes from Hartsfield airport	$30,181	$133	62%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Art filled Eclectic Home for the Savvy Traveler	$25,616	$100	59%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (80)
Cozy Home close to Airport - UNIT A	$25,465	$142	49%	3	2.5	3	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
(Minutes from HJ Airport) Home away from Home	$30,927	$130	65%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Mins to airport, King bed, Backyard space	$32,684	$140	54%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (44)
Morrocan Vibes! Sleeps 6. Pool Table near Airport.	$41,168	$152	74%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Gorgeous 3BR/2.5BA Home 10mi from Atlanta Airport!	$33,083	$168	48%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 4.5 (8)
Atlanta Vacation Rental Near Airport!	$35,407	$178	48%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 0 (1)
The Get Away Home	$22,586	$160	31%	3	2.5	2	$75	❌	❌	❌	N / N	⭐️ 5 (33)
*Heated Pool Vacation Home 3BDR Near Airport slp12	$44,945	$230	43%	3	3	3	$199	✅	❌	✅	Y / Y	⭐️ 4.8 (114)
Atlanta House with Heated Patio & 2 Fireplaces!	$32,354	$130	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
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)
Stylish & Comfy Gem ~ 5* Location ~ Backyard ~ Pkg	$36,032	$176	53%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cozy's Nest	$27,252	$146	51%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 5 (1)
Cozy 3 bedroom home 7 minutes from the airport.	$43,907	$139	80%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Atlanta Getaway w/ Private Yard: 3 Mi to Airport	$47,804	$184	66%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

-126.34% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$11,496	-$22,993	-$34,490	-$45,987	-$57,484	-$114,969	-$344,908
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$11,496	-$22,993	-$34,490	-$45,987	-$57,484	-$114,969	-$344,908

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-126.34%

Payback Period Days

Return on Investment

-126.34%

6365 Olmadison Pl Atlanta, Georgia, 30349

3 bed • 4 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$30,578

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $285/night at 53% occupancy.Projected nightly rate is $161/night at 52% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$32,855

Avg annual revenue

52%

Avg occupancy rate

$161

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

$30k

$50k

$75k

-$11,497

Profit

Revenue

$30,578

Operating Expenses

$15,975

Operating Income

$14,603

Net Effective Rent

$26,100

Profit (Cash Flow)

-$11,497

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-126.34%

Payback Period Days