BNBCalc Short Term Rental Investment Analysis 7145 Affirm Ln, Columbus, GA, 31909

3 bed • 2 bath • 9 guests • $264,900

BNB

Calc

Annual Revenue

$33,778

Profit (Cash Flow)

$13,084

Cap Rate

5.9%

Annual Revenue

$33,778

AirDNA projects $159/night at 72% occupancy ($41,813). Airbtics projects $136/night at 68% occupancy ($33,777). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $136 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,288	$31,453	$45,006	$58,484
Occupancy	62%	66%	76%	81%
Nightly Rate	$111	$124	$154	$188

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Swim/Spa at Bungalow Marguerite	$66,299	$202	88%	3	2	3	$175	✅	✅	✅	Y / Y	⭐️ 5 (85)
Modern 3-Bedroom Retreat w/ Fireplace-Fort Moore	$38,162	$123	81%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (118)
Nice 3 bedroom home Near Ft. Moore and shopping!	$24,885	$103	62%	3	1.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (209)
North Columbus Quiet Neighborhood	$32,420	$123	70%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (140)
North Columbus Pool House - Close To Fort Benning	$48,434	$200	62%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (75)
The Nspired Bohemian Retreat 15 min Ft Moore N Col	$21,223	$85	59%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (29)
20 mins to Ft Moore North Columbus Cozy home	$30,768	$101	80%	3	2	3	$114	❌	❌	❌	Y / Y	⭐️ 5 (158)
Fabulous 3 bedrm home N Columbus 15 min Ft. Moore	$30,703	$104	76%	3	1.5	2	$95	❌	❌	✅	Y / Y	⭐️ 4.5 (228)
Cozy 3 Br, Pet Friendly w private backyard	$57,189	$169	88%	3	2	1	$125	❌	✅	✅	Y / Y	⭐️ 5 (168)
The perfect place to stay. Fort Moore and more	$27,355	$96	74%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (50)
Stunning home in quiet neighborhood near Ft. Moore	$33,677	$132	64%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (30)
A warm beautiful home great Location.	$33,188	$123	72%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (109)
The Pool House - Fun Home in North Columbus	$43,776	$182	62%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.5 (83)
Newly renovated, comfortable, home in N Columbus	$25,092	$104	63%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (105)
Private, Amazing 3bd home near Ft. Moore & Airport	$36,038	$154	62%	3	2	3	$120	✅	❌	❌	Y / Y	⭐️ 5 (48)
Charming Columbus Home w/ Yard - 10 Mi to Dtwn!	$29,731	$124	60%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.4 (13)
The Fairview House	$39,324	$123	86%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (92)
Amazing Updated 3Bed 3Bath w/game room	$37,746	$150	66%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (49)
Modern & Comfy ~ 15mins to Downtown ~ Queen Beds!	$34,661	$157	55%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (26)
House on the Hill-Southern Hospitality\|Good Vibes	$30,183	$99	81%	3	2	2	$135	✅	❌	✅	Y / Y	⭐️ 4.5 (34)
Cozy Home Away from Home	$25,482	$105	62%	3	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Cottage Home in North Columbus	$50,702	$209	64%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (65)
Welcome to Columbus, Fort Moore \| Pool & Luxury	$64,095	$251	67%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (35)
The Upscale Mid Century Modern Home	$36,256	$135	68%	3	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (95)
Columbus Retreat - Close to everything!	$32,821	$113	77%	3	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (25)
3 home in North Columbus Windsor Park area	$25,713	$108	62%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (201)
Charming Fort Moore Haven \| Sleeps 10	$32,049	$136	60%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (71)
Safe, quiet neighborhood, minutes to Ft. Moore	$28,150	$141	52%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (102)
'The Ranger House' Columbus Home: Fenced Backyard	$30,882	$132	61%	3	2	2	$78	❌	❌	✅	Y / Y	⭐️ 4.5 (70)
The Cozy House in the City	$36,652	$125	79%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (57)
Beautiful Home-Mins to Ft. Moore/Downtown/Shopping	$30,570	$113	69%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (79)
Cozy Columbus Retreat	$31,359	$119	72%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Cozy, clean & fresh 3BR/2BA Ft.Moore/Columbus home	$47,054	$187	66%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (20)
The Southern Georgia Home	$31,655	$113	68%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
North Columbus/Ft Moore - Sunny Sunshine	$30,126	$104	77%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (27)
The Modern Cabin Home	$36,448	$133	70%	3	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (78)
Columbus Cozy Retreat	$33,544	$141	65%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Large Yard, Cabin in the Woods! - Columbus Retreat	$36,926	$171	59%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
Cinnamon Loop estate/near ft Moore	$34,829	$156	61%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Mins to Ft Moore & Downtown - The Columbus Cottage	$36,564	$116	81%	3	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (69)

Return Metrics

30.47% 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)	$13,084	$26,168	$39,252	$52,336	$65,420	$130,841	$392,524
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$238,409	$238,409	$238,409	$238,409	$238,409	$238,409	$238,409
Down Payment	$26,490	$26,490	$26,490	$26,490	$26,490	$26,490	$26,490
Property Appreciation	$7,947	$16,132	$24,563	$33,247	$42,191	$91,103	$378,081
Total Return	$285,931	$307,200	$328,715	$350,483	$372,512	$486,844	$1,035,506

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.47%

Cap Rate

5.92%

Return on Investment

54.62%

7145 Affirm Ln Columbus, Georgia, 31909

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,271/mo

Inquire about this property

Contact Agent

$262,900

Zestimate

Columbus

Guide

Zoning

Guide

Laws

Airbnb Investor Score

-$5,949

Annual Profit

5.9%

Cap Rate

30.5%

Cash on Cash

$33,778

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $159/night at 72% occupancy.Projected nightly rate is $136/night at 68% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$35,818

Avg annual revenue

68%

Avg occupancy rate

$136

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

$35k

$50k

$65k

$13,084

Profit

Revenue

$33,778

Operating Expenses

$18,071

Operating Income

$15,707

Mortgage & Taxes

$2,623

Profit (Cash Flow)

$13,084

$34,990

Cash Investment

Down Payment

$26,490

Renos & Furnishing

$8,500

Total

$34,990

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.47%

Cap Rate

5.92%

Return on Investment

54.62%

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

$16,534

Deductible property tax

$2,623

Your total deduction

$33,540

Your adjusted annual income

$150,000 - $33,540 = $116,460

Taxes on $116,460 (30%)

$34,938

Your old tax bill

$45,000

Your new tax bill

$34,938

Estimated tax savings

$10,062

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:

0.28 sqft

Year built:

1992

Size:

1,581 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.28 sqft

Building area: 1,581 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Central Air

View: -

Parking: Parking Pad

Amenities: Dishwasher, Oven/Range (Combo)

Price per square foot: $166

Lot Info

Zoning: -

Land Use: -

Parcel Number: 081 036 018

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $174,810

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $262,900

Schools

Elementary School: Eagle Ridge Academy with 5/10 star rating
Middle School: Blackmon Road Middle School with 6/10 star rating
High School: Shaw High School with 4/10 star rating