property-location

80 Sowers Rd Blue Ridge, Georgia

4 bed • 3 bath • 8 guests

Purchase Price

Est. $NaN/mo

$75,149

Annual Revenue

Median of 25 comps selected by Andy, creator of this analysis.

Avg Daily Rate
$456
Occupancy
45%

$15k

$80k

$140k

$210k

Blue Ridge Riverfront Estate, Heated Pool, Near DT
$206,955
$781
61%
4482.52$355✅✅❌Yes / Yes❌⭐️ 4.96 (56)Profile
Breeze: Modern Cabin Near Downtown Blue Ridge
$137,228
$370
84%
4482.53$250❌✅❌Yes / Yes❌⭐️ 4.96 (138)Profile
Mountain Views*Game Room*Hot Tub*Near Downtown
$117,368
$332
80%
43933$250❌✅✅Yes / Yes❌⭐️ 4.96 (139)Profile
4 Dancing Bears|Mtn Views+Hot Tub+Interior Design
$117,022
$713
55%
4583.53$250❌✅❌Yes / Yes✅⭐️ 4.98 (111)Profile
Mountain Views | Hot Tub | Fire Pit | Dog Friendly
$103,799
$424
52%
45832$545❌✅✅Yes / Yes❌⭐️ 5 (22)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,264/mo

Avg profit / month

$2,719/mo

Best profit month

Dec $6,915

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

25.91%

Cap Rate

12.68%

Profit (Cummulative)

$32,634

$5,393

$10,750

$16,470

$2,874

Total Gain

$57,371

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.