property-location

94 Kings Gap Rd Pine Mountain, Georgia

4 bed • 2 bath • 8 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$51,111

Annual Revenue

Median of 24 selected comps

$10k

$40k

$75k

$110k

Spend Labor Day at Woodscape!
$107,828
$525
49%
481642$225❌❌✅Yes / Yes❌⭐️ 4.95 (37)Profile
Pearson's Pines
$69,131
$227
66%
34622$189❌❌❌Yes / Yes❌⭐️ 5 (139)Profile
Poolside Villa Near Callaway
$62,209
$354
42%
361232$150✅✅❌Yes / Yes❌⭐️ 4.87 (54)Profile
Generous Family Villa at Callaway
$61,985
$555
58%
481442$224✅✅❌Yes / Yes✅⭐️ 4.94 (67)Profile
Serene 3BR+Open Loft W/Hot Tub Warm Springs Cabin
$58,032
$206
61%
48822$161❌✅❌Yes / Yes❌⭐️ 4.92 (50)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,223/mo

Avg profit / month

-$356/mo

Best profit month

Jul $774

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

-2.48%

Cap Rate

5.81%

Profit (Cummulative)

-$4,274

$4,509

$10,500

$13,770

$1,392

Total Gain

$15,397

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.