Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 870 Indian Trace, Mineral Bluff, GA

4 bed • 3 bath • 12 guests • $999,999

BNB

Calc

Annual Revenue

$109,573

Profit (Cash Flow)

$14,192

Cap Rate

8.2%

Annual Revenue

$109,573

AirDNA projects $447/night at 38% occupancy ($62,040). Airbtics projects $381/night at 56% occupancy ($77,928). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $500 rate per night.

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

Percentiles25%50%75%90%
Revenue$39,130$66,907$105,898$236,433
Occupancy44%53%68%80%
Nightly Rate$236$331$412$794

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
$64,964
$368
46%
442$300✅✅✅Y / Y⭐️ 5 (31)
$86,501
$416
55%
441$276❌✅❌Y / Y⭐️ 5 (9)
$81,051
$275
77%
452$250✅❌❌Y / Y⭐️ 4.8 (47)
$76,671
$307
68%
452$265❌✅❌Y / Y⭐️ 4.9 (12)
$57,860
$219
66%
422$215✅✅❌Y / Y⭐️ 5 (20)
$156,277
$892
45%
443$258❌✅❌Y / Y⭐️ 4.7 (16)
$71,846
$411
46%
432$265❌✅❌Y / Y⭐️ 5 (2)
$20,863
$111
50%
422$135❌❌❌Y / Y⭐️ 5 (45)
$22,763
$185
32%
442$250❌✅❌Y / Y⭐️ 4.8 (47)
$128,494
$426
80%
442$280❌✅❌Y / Y⭐️ 5 (39)
$52,928
$282
50%
444$325✅✅❌Y / Y⭐️ 5 (31)
$210,017
$715
79%
441$399✅✅❌Y / Y⭐️ 5 (37)
$76,722
$398
51%
442$260❌✅✅Y / Y⭐️ 5 (1)
$44,434
$335
34%
441$357✅✅❌Y / Y⭐️ 3.6 (3)
$103,729
$345
81%
452$225❌❌✅Y / Y⭐️ 4.9 (127)
$97,591
$290
91%
433$250❌✅❌Y / Y⭐️ 5 (56)
$39,552
$199
51%
432$240✅❌❌Y / Y⭐️ 5 (79)
$34,130
$187
48%
422$160❌❌✅Y / Y⭐️ 4.8 (46)
$74,487
$278
68%
442$275❌✅✅Y / Y⭐️ 4.8 (27)
$57,732
$201
71%
441$275❌✅✅Y / Y⭐️ 5 (55)
$64,380
$295
59%
442$235❌✅❌Y / Y⭐️ 0 (1)
$239,374
$794
81%
452$450✅✅❌Y / Y⭐️ 5 (37)
$78,454
$344
58%
431$285❌✅✅Y / Y⭐️ 5 (92)
$76,795
$236
83%
441$280❌✅✅Y / Y⭐️ 5 (7)
$123,925
$441
76%
432$250❌❌❌N / N⭐️ 4 (3)
$210,838
$877
64%
452$284❌✅❌Y / Y⭐️ 4.9 (26)
$32,391
$212
37%
432$210✅✅✅Y / Y⭐️ 4.9 (25)
$71,533
$418
44%
441$350❌✅✅Y / Y⭐️ 4.7 (3)
$55,700
$328
43%
433$200✅✅✅Y / Y⭐️ 4.8 (38)
$68,934
$383
48%
432$250✅✅✅Y / Y⭐️ 5 (3)
$210,066
$883
65%
452$0✅✅✅Y / Y⭐️ 5 (3)
$60,390
$375
44%
443$0❌✅✅Y / Y⭐️ 4.8 (12)
$53,144
$220
66%
442$0✅✅✅Y / Y⭐️ 4.5 (8)
$59,853
$237
69%
442$0❌✅✅Y / N⭐️ 4 (2)
$116,974
$799
40%
443$0❌✅❌Y / Y⭐️ 5 (2)
$71,916
$303
56%
422$175❌❌✅Y / Y⭐️ 4.5 (14)
$65,124
$346
51%
433$180❌✅❌Y / Y⭐️ 4.8 (25)

Return Metrics

5.89% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,191$28,383$42,575$56,767$70,959$141,919$425,757
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$799,999$799,999$799,999$799,999$799,999$799,999$799,999
Down Payment$199,999$199,999$199,999$199,999$199,999$199,999$199,999
Property Appreciation$29,999$60,899$92,726$125,508$159,273$343,916$1,427,261
Total Return$1,044,190$1,089,282$1,135,301$1,182,275$1,230,232$1,485,834$2,853,017

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.89%

Cap Rate

8.16%

Return on Investment

22.43%

property-location

870 Indian Trace Mineral Bluff, Georgia, 30559

4 bed • 3 bath • 12 guests

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

46

Airbnb Investor Score

$14,191

Annual Profit

8.2%

Cap Rate

5.9%

Cash on Cash

$109,573

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $447/night at 38% occupancy ($62,040.34). Airbtics projects $381/night at 56% occupancy ($77,928).

Top 41% of comparables

Top 16% 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.

$82,717

Avg annual revenue

56%

Avg occupancy rate

$381

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

$90k

$165k

$240k

Sign up to see the data on 40 all comparables

$14,192

Profit

Revenue

$109,573

Operating Expenses

$27,925

Operating Income

$81,649

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$14,192

$240,750

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$10,750

Closing Costs

$30,000

Total

$240,750

DSCR Ratio

Acceptable

1.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.89%

Cap Rate

8.16%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$201,501

Your adjusted annual income

$150,000 - $201,501 = -$51,501

Taxes on -$51,501 (30%)

-$15,450

Your old tax bill

$45,000

Your new tax bill

-$15,450

Estimated tax savings

$60,450

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:

1.64 sqft

Year built:

1993

Size:

2,602 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 1.64 sqft
  • Building area: 2,602 sqft
  • Garage: No
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: Central Air
  • View: Mountain(s), Year Round, River
  • Parking: Driveway, Gravel
  • Amenities: Refrigerator, Range, Microwave, Dishwasher, Washer, Dryer
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 004917104
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $505,910
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • Elementary School: West Fannin Elementary School with 4/10 star rating
  • Middle School: Fannin County Middle School with 6/10 star rating
  • High School: Fannin County High School with 5/10 star rating