BNBCalc Short Term Rental Investment Analysis 686 Lexington Ave SW, Atlanta, GA, 30310

1 bed • 1 bath • 3 guests • $234,900

BNB

Calc

Annual Revenue

$19,913

Profit (Cash Flow)

$1,319

Cap Rate

1.6%

Annual Revenue

$19,913

AirDNA projects $98/night at 49% occupancy ($17,539). Airbtics projects $94/night at 58% occupancy ($19,913). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 58% occupancy rate, $94 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,871	$22,154	$29,170	$38,009
Occupancy	47%	62%	71%	83%
Nightly Rate	$80	$90	$103	$115

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Atlanta Tiny House on the Beltline	$22,391	$93	64%	1	1	2	$25	❌	❌	❌	N / N	⭐️ 5 (66)
Private Flat in Atlanta South	$22,361	$70	80%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
Tiny house in the trees	$20,482	$86	63%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (34)
Lovely Cozy Studio in Heart of Atlanta	$17,955	$75	59%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (174)
Private Westend Beltline Cove (1BR/1BA)	$23,412	$94	62%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (59)
La Pequena Casa Azul - Ground Floor Apartment	$20,940	$58	91%	1	1	5	$40	❌	❌	✅	N / Y	⭐️ 5 (371)
Stylish Downtown Apt \| Unit #3 \| Near Everything!	$25,219	$91	68%	1	1	3	$75	❌	❌	✅	N / Y	⭐️ 5 (47)
Stylish Downtown Apt \| Unit #1 \| Near Everything!	$21,248	$76	65%	1	1	3	$75	❌	❌	✅	N / Y	⭐️ 5 (54)
Stylish Downtown Apt \| Unit #2 \| Near Everything!	$24,350	$82	71%	1	1	3	$75	❌	❌	✅	N / Y	⭐️ 5 (46)
West End Cottage NEW \| FiberWifi \| ATL City Center	$30,245	$92	84%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (158)
Heart of city new 1 bedroom unit king bed	$17,298	$66	65%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 4.5 (54)
Urban Oasis - Luxury Tiny Home	$37,522	$110	87%	1	1	2	$55	❌	✅	❌	Y / Y	⭐️ 5 (137)
Cozy modern stay by downtown, free parking/Disney+	$22,244	$112	50%	1	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (45)
✨ Welcome, TO THE PLAYBOY LOUNGE Condo IN ATL	$21,380	$107	51%	1	1	1	$35	❌	❌	✅	Y / N	⭐️ 5 (368)
A “Diamond in the Rough”	$36,387	$154	64%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (47)
Renovated Apartment by GSU Stadium	$10,665	$85	32%	1	1	3	$50	❌	❌	❌	N / N	⭐️ 4.7 (81)
Red Door Retreat:Low Pet Fee Tiny Home Near Dwntwn	$20,364	$107	52%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (39)
Luxury 1B1B High Rise Gym,Pool, in Downtown	$21,751	$77	68%	1	1	1	$125	✅	❌	❌	Y / N	⭐️ 4.8 (29)
ATL "Penthouse Sweet" (GSU/ AUC/ Airport)	$10,692	$83	31%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (54)
Chic ATL Duplex Near Downtown Attractions! Unit A	$13,533	$77	42%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (57)
Scandinavian relaxing retreat!	$19,783	$114	41%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (17)
Lux Tiny Home Near ATL w/ Rooftop Jacuzzi	$46,297	$156	75%	1	1	2	$108	❌	✅	❌	Y / Y	⭐️ 5 (42)
Welcome to the West End Oasis! (Private Space)	$24,485	$76	83%	1	1	2	$55	❌	❌	✅	N / Y	⭐️ 5 (130)
* Couple Friend Single Retreat *	$21,026	$97	54%	1	1	2	$70	❌	❌	✅	N / Y	⭐️ 5 (44)
Chic 1BD in Sylvan Hills Near Southside Beltline	$25,510	$95	67%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Relax in a Modern Luxury 1BD in Sylvan Hills	$18,013	$86	49%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
The Blue Nest @ Seven	$20,919	$74	73%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
A Piece of ATL -Apt A	$15,167	$74	56%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
5Star🌠🌠🌠🌠🌠Blue Loft in the Sky>>> ❤ of ATL🏙!	$15,199	$102	33%	1	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (149)
ATL at your fingertips! Chic midcentury design	$18,408	$83	57%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (123)
Oasis in the City	$25,206	$97	71%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (429)
Modern Capital View cottage	$12,275	$86	39%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Comfy, Cozy 1BR/1Bath	$18,200	$89	53%	1	1	3	$50	❌	❌	❌	N / N	⭐️ 4.8 (40)
West End Getaway (1 BR)	$14,573	$103	36%	1	1	2	$75	❌	❌	❌	Y / N	⭐️ 5 (29)
Stylish & Comfortable Condo in the heart of ATL	$23,337	$87	67%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (198)
Extravagant Cave For Queens & Kings	$28,468	$90	84%	1	1	1	$40	❌	❌	❌	Y / N	⭐️ 4.8 (18)
Quaint Gem Apt~Close to Downtown~Queen Bed	$12,346	$97	30%	1	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (84)
Modern Luxurious Oasis-ATL/5*Amenities	$45,051	$145	74%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (59)

Return Metrics

0.53% 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)	$1,318	$2,637	$3,956	$5,275	$6,594	$13,188	$39,566
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$234,900	$234,900	$234,900	$234,900	$234,900	$234,900	$234,900
Property Appreciation	$7,047	$14,305	$21,781	$29,482	$37,413	$80,785	$335,263
Total Return	$243,265	$251,843	$260,638	$269,657	$278,907	$328,874	$609,730

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.53%

Cap Rate

1.55%

Return on Investment

3.39%

686 Lexington Ave SW Atlanta, Georgia, 30310

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,127/mo

Inquire about this property

Contact Agent

$234,900

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$1,318

Annual Profit

1.6%

Cap Rate

0.5%

Cash on Cash

$19,913

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $98/night at 49% occupancy.Projected nightly rate is $94/night at 58% occupancy.

Occupancy Rate

Top 56% 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.

$21,721

Avg annual revenue

58%

Avg occupancy rate

$94

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

$20k

$35k

$45k

$1,319

Profit

Revenue

$19,913

Operating Expenses

$16,269

Operating Income

$3,644

Mortgage & Taxes

$2,326

Profit (Cash Flow)

$1,319

$239,150

Cash Investment

Down Payment

$234,900

Renos & Furnishing

$4,250

Total

$239,150

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.53%

Cap Rate

1.55%

Return on Investment

3.39%

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

Deductible property tax

$2,326

Your total deduction

$24,910

Your adjusted annual income

$150,000 - $24,910 = $125,090

Taxes on $125,090 (30%)

$37,527

Your old tax bill

$45,000

Your new tax bill

$37,527

Estimated tax savings

$7,473

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:

10,044 sqft

Year built:

1923

Size:

1,408 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 10,044 sqft

Building area: 1,408 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Off-street, Garage

Amenities: -

Price per square foot: $166

Lot Info

Zoning: -

Land Use: -

Parcel Number: 14010600140057

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $281,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $234,900

Schools

Elementary School: Gideons Elementary School with 4/10 star rating
Middle School: Sylvan Hills Middle School with 4/10 star rating
High School: Carver High School with 1/10 star rating