BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 6619 Bass Circle, Buford, GA

4 bed • 4 bath • 12 guests • $600,000

BNB

Calc

Annual Revenue

$72,187

Profit (Cash Flow)

$10,807

Cap Rate

8.2%

Annual Revenue

$72,187

AirDNA projects $524/night at 37% occupancy ($70,813). Airbtics projects $366/night at 54% occupancy ($72,186). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 54% occupancy rate, $366 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,764$66,757$113,680$176,624
Occupancy41%56%65%78%
Nightly Rate$244$314$466$603

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Lake front, Private Dock, Fire-pit

No image available

$64,678
$310
56%
433$350❌❌✅Y / Y⭐️ 4.9 (40)
Lake front, private dock

No image available

$59,999
$276
57%
432$200❌❌❌Y / Y⭐️ 4.9 (70)
Cozy Modern Farmhouse miles away from Lake Lanier

No image available

$47,537
$211
56%
421$165❌❌❌Y / Y⭐️ 5 (57)
☀️SLEEPS 12🏠PRIVATE INGROUND POOL/AMENITIES🎱

No image available

$39,078
$160
60%
432$219✅❌✅Y / Y⭐️ 4.8 (132)
At Home by Mall of GA!

No image available

$46,896
$177
69%
422$180❌❌❌Y / Y⭐️ 4.9 (151)
Lakefront Getaway with Dock

No image available

$68,920
$286
63%
433$190❌❌✅Y / Y⭐️ 5 (35)
Lake Lanier Vacation Getaway

No image available

$60,297
$342
46%
442$250✅❌✅Y / Y⭐️ 4.6 (23)
Buford Mansion w/ Pool ~ 14 Mi to Lake Lanier

No image available

$133,828
$688
52%
483$361✅❌❌Y / Y⭐️ 4.9 (12)
2 story dock | hot tub | pets ok | game room

No image available

$98,559
$362
70%
433$448❌✅✅Y / Y⭐️ 5 (28)
Lake Living at its best. Huge Deck and Huge Dock

No image available

$90,648
$613
40%
433$300❌❌✅N / Y⭐️ 5 (27)
Luxurious Lake Lanier Home with Private Dock

No image available

$147,831
$577
65%
433$455❌✅❌Y / Y⭐️ 4.9 (21)
Modern Oasis Near Mall of GA & Chateau Elan

No image available

$84,960
$367
61%
431$280❌❌❌Y / Y⭐️ 5 (58)
Luxury Retreat Minutes to Mall of GA & Lake Lanier

No image available

$51,685
$244
54%
431$200❌❌❌Y / Y⭐️ 5 (20)
Spacious & Cheerful Home

No image available

$61,208
$245
66%
433$150❌❌❌Y / Y⭐️ 5 (44)
Lakefront Home with Fantastic Views

No image available

$49,311
$351
37%
433$150❌❌❌Y / Y⭐️ 4.7 (14)
Lanier Lake House

No image available

$70,854
$318
57%
443$300❌❌❌Y / Y⭐️ 4.7 (48)
Private pool, Dock, Hot Tub and Pet Friendly

No image available

$111,204
$457
65%
443$350✅✅✅Y / Y⭐️ 4.8 (46)
Pet Friendly: Sugar Hill on 1 Acre (Fully Fenced)

No image available

$44,702
$124
95%
442$175❌❌✅Y / Y⭐️ 4.8 (80)
Heping's Chicken Farm

No image available

$35,673
$112
79%
421$188❌❌❌Y / Y⭐️ 5 (36)
Luxury lakefront villa, lake views/sunsets galore

No image available

$133,247
$859
42%
443$275✅❌✅Y / Y⭐️ 4.9 (27)
The Buford Manor

No image available

$57,037
$304
46%
422$200❌❌❌Y / Y⭐️ 5 (5)
Spacious Cozy 4BR/2 Baths Home

No image available

$47,587
$239
49%
422$250❌❌✅Y / Y⭐️ 5 (3)
4+ Acres Nature Secluded Lake Lanier 4BD House!

No image available

$68,216
$221
83%
442$180✅❌❌Y / Y⭐️ 4.9 (26)
💥Sun Lit Modern Treasure, near LLanier/Rd Atlanta🏡

No image available

$36,031
$279
33%
422$195❌❌✅Y / Y⭐️ 4.8 (25)
Lake Front, Dock, Tennis Courts, Pool, Hot Tub +

No image available

$69,500
$602
31%
444$300✅✅❌Y / Y⭐️ 5 (2)
Calm Water Retreat

No image available

$119,569
$429
74%
433$150❌❌❌Y / Y⭐️ 4.7 (14)
📣Cozy & Modern Home near Lake Lanier&Road Atlanta💫

No image available

$44,447
$368
33%
4228$595❌❌✅Y / Y⭐️ 4.5 (2)
Private Dock and hot tub, Pet Friendly

No image available

$126,702
$483
69%
443$350❌✅✅Y / Y⭐️ 4.9 (31)
Lake Lanier Home w/ Private Dock

No image available

$71,413
$542
36%
4330$0❌❌✅N / N⭐️ 0 (0)
Angel Cove Family Vacation House

No image available

$58,661
$279
54%
446$375✅✅✅Y / Y⭐️ 4.6 (20)
📣 💫Cheerful 4 BR/2Bath 🏡 in the Heart of Buford

No image available

$57,799
$282
56%
4228$295❌❌✅Y / Y⭐️ 5 (2)
Dream home W/ Private Pool!

No image available

$57,806
$282
56%
433$0✅❌✅Y / Y⭐️ 0 (0)
Private Mid-Century Modern 🏡 on Lake Lanier🏖

No image available

$127,719
$502
59%
442$275✅✅✅Y / Y⭐️ 4.5 (38)
My little safe heaven

No image available

$69,677
$423
45%
433$0❌❌❌Y / Y⭐️ 0 (0)
★ YOUR GEORGIA HAVEN (LARGE GROUP/KID-FRIENDLY) ★

No image available

$61,561
$189
89%
422$0❌❌❌Y / Y⭐️ 4.8 (30)
Tranquil Retreat with Private Dock on Lake Lanier

No image available

$144,740
$507
78%
443$0❌✅❌Y / Y⭐️ 5 (7)

Return Metrics

6.03% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$10,806$21,613$32,420$43,227$54,034$108,068$324,204
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$450,000$450,000$450,000$450,000$450,000$450,000$450,000
Down Payment$150,000$150,000$150,000$150,000$150,000$150,000$150,000
Property Appreciation$18,000$36,540$55,636$75,305$95,564$206,349$856,357
Total Return$628,806$658,153$688,056$718,532$749,598$914,417$1,780,561

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

6.03%

Cap Rate

8.18%

Return on Investment

19.18%

property-location

6619 Bass Cir Buford, Georgia, 30518

4 bed • 4 bath • 12 guests

Est. $2,878/mo

Agent

Inquire about this property

Contact Agent

$631,500

Zestimate

49

Airbnb Investor Score

$10,806

Annual Profit

8.2%

Cap Rate

6.0%

Cash on Cash

$72,187

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $524/night at 37% occupancy ($70,813.5). Airbtics projects $366/night at 54% occupancy ($72,186).

Top 58% of comparables

Top 38% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$71,035

Avg annual revenue

54%

Avg occupancy rate

$366

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

$105k

$150k

Sign up to see the data on 40 all comparables

$10,807

Profit

Revenue

$72,187

Operating Expenses

$23,064

Operating Income

$49,123

Mortgage & Taxes

$38,316

Profit (Cash Flow)

$10,807

$179,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$11,000

Closing Costs

$18,000

Total

$179,000

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

6.03%

Cap Rate

8.18%

Profit (Cummulative)

$10,807

$450,000

$11,000

$18,000

$0

Total Gain

$34,333

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

$26,697

Deductible property tax

$5,940

Your total deduction

$120,353

Your adjusted annual income

$150,000 - $120,353 = $29,647


Taxes on $29,647 (30%)

$8,894

Your old tax bill

$45,000

Your new tax bill

$8,894


Estimated tax savings

$36,106

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:

0.32 sqft

Year built:

1965

Size:

2,040 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Central

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.32 sqft
  • Building area: 2,040 sqft
  • Garage: Yes
  • Heating: Central
  • Pool: No
  • Fireplaces: 2
  • Basement: Yes
  • Cooling: Central Air
  • View: Lake
  • Parking: Garage Faces Front, Garage
  • Amenities: Dishwasher, Refrigerator, Gas Range, Microwave
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 07354 003053
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $311,300
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $631,500


Schools

  • Elementary School: Friendship Elementary School with 3/10 star rating
  • Middle School: C. W. Davis Middle School with 4/10 star rating
  • High School: Flowery Branch High School with 6/10 star rating