BNBCalc Short Term Rental Investment Analysis 95 Cedar Hollow Rd, Cleveland, GA, 30528

6 bed • 6 bath • 18 guests • $1,799,900

BNB

Calc

Annual Revenue

$120,311

Profit (Cash Flow)

$73,172

Cap Rate

5.1%

Annual Revenue

$120,311

AirDNA projects $841/night at 45% occupancy ($138,226). Airbtics projects $732/night at 45% occupancy ($120,311). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $732 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,443	$123,252	$172,203	$303,741
Occupancy	38%	44%	52%	63%
Nightly Rate	$453	$749	$871	$1,283

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW! TWO Modern Cabins 5 Min to Helen - Sleeps 14!	$140,196	$689	55%	6	5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (33)
Secluded Cabin w/Firepit & Hot tub-2mi to Helen,GA	$207,748	$934	60%	7	6	1	$439	✅	✅	❌	Y / Y	⭐️ 5 (18)
Alpine River Escape - Secluded Luxury Riverfront	$222,168	$924	65%	6	4	3	$386	✅	✅	❌	Y / Y	⭐️ 5 (15)
Georgia Highlands Retreat	$117,461	$792	40%	6	3.5	2	$375	❌	❌	❌	Y / Y	⭐️ 5 (27)
Lazy Bear Lodge-Amazing Log Home, Pool Paradise	$179,747	$1,219	40%	6	5.5	2	$295	✅	✅	❌	Y / Y	⭐️ 5 (122)
Downtown Helen Mountain Views Sleeps up to 16!	$94,863	$773	33%	6	5	2	$375	✅	✅	❌	Y / Y	⭐️ 5 (14)
'The Mountain Laurel’ Sautee Mountain Retreat	$119,526	$751	41%	6	5	2	$207	❌	❌	✅	Y / Y	⭐️ 4 (19)
‘The Round About’ at Sautee Mountain Retreat!	$113,964	$752	39%	6	5	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
‘The Outlook’ at the Sautee Mountain Retreat!	$123,558	$758	42%	6	5	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
‘The Mountain View’ Sautee Mountain Retreat!	$110,944	$752	37%	6	5	2	$207	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
‘The Valley View’ at Sautee Mountain Retreat!	$138,000	$760	47%	6	7	2	$207	✅	❌	✅	Y / Y	⭐️ 4.5 (20)
‘The Hillside’ at the Sautee Mountain Retreat	$98,416	$748	33%	6	5	2	$207	❌	❌	✅	Y / Y	⭐️ 3 (5)
‘The Wishing Well’ Cabin w/ Pool Table & Firepit!	$87,187	$740	28%	6	4	2	$258	✅	❌	✅	Y / Y	⭐️ 4 (11)
Country Farm Estate, 18 Acres! Tiny Weddings!	$198,084	$1,420	38%	7	8	2	$295	✅	✅	❌	Y / Y	⭐️ 5 (9)
Castle In The Sky - Luxurious Home On the 7th hole	$80,478	$460	46%	6	4	2	$379	❌	✅	❌	Y / Y	⭐️ 3.5 (6)
Luxury Farmhouse Cottage on Winery	$65,338	$434	40%	7	4	1	$225	❌	❌	❌	Y / Y	⭐️ 5 (4)
Apple Pie Lodge - Modern Luxury	$176,978	$1,018	41%	6	7	2	$690	✅	✅	❌	Y / Y	⭐️ 5 (16)
481 Deer Crossing Lodge	$153,668	$800	52%	6	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (37)
Bison View Lodge -Epic Views \| Hot Tub \| Picklebal	$278,715	$1,279	59%	6	6.5	2	$625	❌	✅	❌	Y / Y	⭐️ 5 (12)
Two adorable cottages - Perfect for two families!	$143,465	$526	72%	6	4	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (5)
In Helen with mountain views, private, spacious!	$322,120	$1,397	63%	7	7	3	$450	✅	✅	✅	Y / Y	⭐️ 5 (24)
Secluded Mountain Views \| Hot Tub \| Pickleball	$127,339	$606	57%	6	4	2	$450	❌	✅	❌	Y / Y	⭐️ 5 (13)
Belle Terre Chateau with Private Hot Tub	$52,621	$367	38%	6	4	3	$240	✅	✅	❌	Y / Y	⭐️ 5 (88)
Bear Haus/2 Kitchens/Hot Tub/10 mins to Helen	$66,605	$384	47%	6	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (28)
Cinna-Bahn Haus - Loaded Family Home Near Downtown	$62,110	$325	49%	6	4	2	$349	✅	✅	❌	Y / Y	⭐️ 5 (20)
Maison Paradis - River Front - Two Kitchens	$124,520	$458	70%	7	7.5	1	$495	❌	✅	✅	Y / Y	⭐️ 5 (26)
Foothills Family Retreat - Hot Tub and Fire Pit	$112,385	$493	60%	7	3	1	$229	❌	✅	✅	Y / Y	⭐️ 5 (89)
Private Resort - Lake Lanier Paradise	$152,443	$854	47%	6	5.5	3	$426	✅	✅	✅	Y / Y	⭐️ 5 (27)
Hot Tub \| Star-Gazing \| Honey Bee Acres	$76,134	$442	45%	7	5	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (30)
17 Acres - Pickleball - Fireman's Pole - Hot Tub	$71,967	$427	45%	6	3.5	1	$295	❌	✅	✅	Y / Y	⭐️ 5 (32)
The BEST VIEW! Private chef and massage therapist.	$94,377	$586	43%	6	4	2	$350	✅	✅	❌	Y / Y	⭐️ 5 (58)
Luxury Retreat w/ Mtn views near wineries & dwntwn	$202,141	$789	70%	7	7	3	$590	✅	❌	❌	Y / Y	⭐️ 5 (22)
MountainViewHot TubFast WifiFire PitKing Beds!	$52,191	$310	46%	6	3.5	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (43)
Secluded 4BR Riverfront \| Balcony \| W/D	$38,657	$270	35%	7	5	2	$392	❌	❌	❌	Y / Y	⭐️ 3.5 (29)
Blairsville Mansion w/ Hot Tub, Casino + Games!	$91,058	$1,437	17%	6	5.5	3	$619	❌	✅	❌	Y / Y	⭐️ 5 (11)
The Barn at Lake Rabun a classic Lakemont retreat!	$105,712	$1,102	26%	7	8.5	2	$571	❌	❌	❌	Y / Y	⭐️ 5 (34)
Helen Mountain Cottage - Innsbruck Golf Resort	$47,764	$435	30%	6	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (4)
Walk to Helen: Movie Theater, Game Room, HUGE Deck	$78,614	$457	47%	6	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (7)
Cozy Retreat with a Hot Tub!	$48,788	$310	43%	6	5.5	1	$0	✅	✅	✅	Y / Y	⭐️ 4 (3)
6BR dog-freindly lakefront cabin with fireplace	$140,847	$1,327	29%	6	7	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

12% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$73,171	$146,343	$219,515	$292,687	$365,859	$731,718	$2,195,156
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,259,930	$1,259,930	$1,259,930	$1,259,930	$1,259,930	$1,259,930	$1,259,930
Down Payment	$539,970	$539,970	$539,970	$539,970	$539,970	$539,970	$539,970
Property Appreciation	$53,997	$109,613	$166,899	$225,903	$286,677	$619,015	$2,568,929
Total Return	$1,927,068	$2,055,857	$2,186,314	$2,318,490	$2,452,436	$3,150,633	$6,563,986

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12%

Cap Rate

5.05%

Return on Investment

23.4%

95 Cedar Hollow Rd Cleveland, Georgia, 30528

6 bed • 6 bath • 18 guests

Purchase Price

Airbnb Investor Score

-$17,475

Annual Profit

5.1%

Cap Rate

12.0%

Cash on Cash

$120,311

Annual Revenue

BNBCalc predicts this property will get $732 per night with 45% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$122,972

Avg annual revenue

45%

Avg occupancy rate

$732

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

$40k

$130k

$225k

$325k

$73,172

Profit

Revenue

$120,311

Operating Expenses

$29,320

Operating Income

$90,991

Mortgage & Taxes

$17,819

Profit (Cash Flow)

$73,172

$555,470

Cash Investment

Down Payment

$539,970

Renos & Furnishing

$15,500

Total

$555,470

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12%

Cap Rate

5.05%

Return on Investment

23.4%

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

$74,747

Deductible property tax

$17,819

Your total deduction

$200,199

Your adjusted annual income

$150,000 - $200,199 = -$50,199

Taxes on -$50,199 (30%)

-$15,060

Your old tax bill

$45,000

Your new tax bill

-$15,060

Estimated tax savings

$60,060

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:

42.05 sqft

Year built:

1995

Size:

Type:

MANUFACTURED

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MANUFACTURED

Stories: 1

Lot size: 42.05 sqft

Building area: -

Garage: No

Heating: Other

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: Other

View: -

Parking: Guest, RV/Boat Parking

Amenities: Indoor Grill, Microwave, Other, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 074 157

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $22,600

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Mount Yonah Elementary School with 8/10 star rating
Middle School: White County Middle School with 6/10 star rating
High School: White County High School with 8/10 star rating