BNBCalc Short Term Rental Investment Analysis 708 Brunswick Ave, Augusta, GA 30901

4 bed • 1 bath • 12 guests • $89,000

BNB

Calc

Annual Revenue

$54,761

Profit (Cash Flow)

$27,958

Cap Rate

38.2%

Annual Revenue

$54,761

AirDNA projects $319/night at 47% occupancy ($54,761). Airbtics projects $458/night at 52% occupancy ($86,986). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 47% occupancy rate, $319 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,729	$48,530	$151,189	$275,898
Occupancy	38%	49%	65%	72%
Nightly Rate	$180	$264	$626	$1,032

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious 4 BR Near Downtown	$28,756	$202	35%	4	3	2	$160	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
Beautiful 4 Bedroom River Front House in Downtown	$63,459	$256	64%	4	5	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Medical district-AUMC MCG-> Luxury 4B/4.5b Home 6	$32,460	$181	49%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (28)
Beautiful River Front Home Downtown Augusta	$36,639	$364	23%	4	5	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
Luxury 4B/4.5b Home & private deck by MCG #7	$29,968	$178	46%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Cozy 4 bedroom with spiral staircase and fireplace	$21,770	$81	65%	4	3	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (105)
Medical district-AUMC MCG-> Luxury 4B/4.5b Home 10	$30,217	$172	48%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (24)
4BR Luxurious & Relaxing w/Fenced in Backyard	$33,408	$120	65%	4	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.9 (130)
Remodeled 4 bedroom home by the Augusta National.	$23,158	$131	45%	4	2	4	$150	❌	❌	❌	Y / N	⭐️ 4.9 (8)
Luxury Stay on Golf Course, River View w/Elevator	$89,054	$553	44%	4	5	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (49)
Downtown Augusta At Your Doorstep	$181,995	$1,275	39%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Medical district-AUMC MCG-> Luxury 4B/4.5b Home 4	$50,497	$219	63%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Downtown Augusta Gem 4B/3b home & 2 car garage	$35,341	$136	71%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (48)
Medical district-AUMC MCG-> Luxury 4B/4.5b Home 5	$31,623	$192	45%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Medical district-AUMC MCG-> Luxury 4B/4.5b Home 3	$47,009	$247	52%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (18)
Medical district-AUMC MCG-> Luxury 4B/4.5b Home 2	$44,250	$186	65%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Boho Cottage	$21,945	$131	42%	4	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Luxury 4B/4.5b Home & private deck by MCG #8	$47,535	$191	68%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (21)
Masters Rental \| 1920s Craftsman	$131,180	$849	42%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Beautiful Colonial Style Home	$98,820	$1,000	27%	4	4	1	$0	✅	❌	❌	Y / Y	⭐️ 3.8 (8)
Firefly Hideaway near Riverwalk	$47,875	$200	62%	4	2	1	$140	❌	❌	✅	Y / Y	⭐️ 5 (19)
The Masters on Central Ave	$54,699	$197	70%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (23)
Augusta Vacation Rental - 2 Mi to Downtown!	$229,545	$1,032	59%	4	5	2	$186	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
New Listing! 4br House Near Augusta Medical Campus	$41,629	$273	35%	4	2	1	$211	❌	❌	✅	Y / Y	⭐️ 0 (0)
Charming Ranch \| Walk to National	$33,253	$113	74%	4	2	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (34)
Augusta's Private River Retreat	$145,760	$733	52%	4	4	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (5)
Augusta Vacation Rental 1 Mi to Med District	$207,126	$1,304	43%	4	3	2	$104	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Updated Augusta Vacation Home w/ Private Deck	$189,568	$1,032	49%	4	5	2	$186	❌	❌	✅	Y / Y	⭐️ 5 (3)
Spacious 4bedroom w/office and close to everything	$101,688	$441	63%	4	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (0)
Luxury 4B/4.5b Home & private deck by MCG #11	$25,034	$163	30%	4	5	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (3)
Medical district-AUMC MCG-> Luxury 4B/4.5b Home 9	$46,600	$171	62%	4	5	3	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Luxury 4B/4.5b Home & private deck by MCG #1	$111,996	$306	100%	4	5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Master's Southern Getaway	$226,403	$591	100%	4	3	5	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
4BR luxe home - original finishes & great location	$20,555	$392	10%	4	3	2	$212	❌	❌	✅	Y / Y	⭐️ 0 (0)
Perfect Masters Rental!	$98,820	$1,500	18%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stunning MCM Oasis walk to hot spots, nature trail	$166,530	$455	100%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
Luxury Upscale Retreat	$79,319	$903	24%	4	4	1	$0	✅	✅	❌	Y / N	⭐️ 5 (1)
Luxury Rental- 3mi from Augusta National	$45,347	$413	30%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Master's Week Rental April 4-14, 2025	$74,973	$511	38%	4	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (4)
Masters Week rental	$256,883	$954	72%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

91.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,958	$55,916	$83,875	$111,833	$139,792	$279,584	$838,753
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$874	$1,802	$2,788	$3,834	$4,945	$11,615	$71,200
Down Payment	$17,800	$17,800	$17,800	$17,800	$17,800	$17,800	$17,800
Property Appreciation	$2,670	$5,420	$8,252	$11,170	$14,175	$30,608	$127,026
Total Return	$49,302	$80,939	$112,716	$144,638	$176,712	$339,608	$1,054,779

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

91.01%

Cap Rate

38.15%

Return on Investment

102.54%

708 Brunswick Ave Augusta, GA, 30901

4 bed • 1 bath • 12 guests

Purchase Price

Est. $427/mo

This property is for sale!

Contact Agent

545

Airbnb Investor Score

$27,958

Annual Profit

38.2%

Cap Rate

91.0%

Cash on Cash

$54,761

Annual Revenue

BNBCalc predicts this property will get $458 per night with 52% occupancy, putting it in the top 50% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$82,067

Avg annual revenue

52%

Avg occupancy rate

$458

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

$20k

$95k

$175k

$260k

$27,958

Profit

Revenue

$54,761

Operating Expenses

$20,799

Operating Income

$33,962

Mortgage & Taxes

$6,004

Profit (Cash Flow)

$27,958

$30,720

Cash Investment

Down Payment

$17,800

Renos & Furnishing

$10,250

Closing Costs

$2,670

Total

$30,720

DSCR Ratio

Strong

5.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

91.01%

Cap Rate

38.15%

Return on Investment

102.54%

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

$4,224

Deductible property tax

$881

Your total deduction

-$17,727

Your adjusted annual income

$150,000 - -$17,727 = $167,727

Taxes on $167,727 (30%)

$50,318

Your old tax bill

$45,000

Your new tax bill

$50,318

Estimated tax savings

-$5,318

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: -