BNBCalc Short Term Rental Rental Arbitrage Analysis 10 Perimeter Park Dr, Atlanta, GA, 30341

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$33,237

Profit (Cash Flow)

-$3,316

Cash on Cash Return

-50.2%

Annual Revenue

$33,237

AirDNA projects $120/night at 59% occupancy ($25,859). Airbtics projects $140/night at 65% occupancy ($33,237). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 65% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,595	$31,700	$44,402	$69,219
Occupancy	56%	63%	76%	89%
Nightly Rate	$110	$130	$151	$204

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Apartment in Dunwoody	$31,674	$131	61%	2	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (32)
Charming Cottage in Brookhaven	$48,949	$219	59%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (55)
Deluxe Dreamscape	$51,722	$150	90%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (56)
Duplex Close to Perimeter Mall.	$36,237	$110	83%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (221)
Private in-law suite located in Brookhaven, Ga	$31,587	$132	63%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (62)
Lovely cottage on the hill	$37,280	$109	89%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (100)
Luxury at Perimeter/Northside 2BR 6Bed Top Floor	$29,991	$129	61%	2	2	2	$99	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
2BR 2Bath Chamblee Brookhaven Ashford Park Atlanta	$35,804	$181	52%	2	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (20)
Stylish 2 Master Bedrooms with Comfy King Beds	$35,460	$101	90%	2	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (216)
RETRO Style w/ 2-King MASTER en-suite bath Unit B	$35,127	$102	89%	2	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (187)
City Escape w/King Bed, Arcade, Firepit, & Bagels!	$40,046	$160	65%	2	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (18)
!Welcome to your second home!	$25,854	$101	63%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (26)
Cozy Family Retreat w/Waffle Bar, Arcade, Firepit	$31,824	$142	56%	2	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (83)
Premium Townhome #1 w/ 2 King Beds & Luxury Baths	$40,554	$123	82%	2	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (209)
Stylish House Open Concept 2 Kingbedrooms 1 Office	$37,764	$154	67%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (57)
Cozy Quiet #A Townhouse with 2/2.5	$29,184	$106	68%	2	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (41)
Luxury Sanctuary with wooded view & outdoor space	$23,570	$140	46%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
House of Beauty	$33,965	$160	58%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Outdoor Smoking Area/ FREE Parking/ Sleeps 5	$30,999	$121	70%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (23)
Renovated Duplex Apartment	$26,733	$85	84%	2	1	2	$49	❌	❌	❌	Y / Y	⭐️ 4.4 (94)
SweetHome#B Townhouse with 2/2.5	$28,795	$110	63%	2	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (16)
Cozy 2BR, 2BA Apt w/FREE Parking	$27,923	$116	62%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Luxury apt w/pool, gym &more!	$27,780	$138	55%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Quiet, Cozy #C Townhome with 2/2.5	$24,125	$106	57%	2	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
♥Quiet, Spacious & Modern \| 5★ Location, Pool, Gym	$35,611	$119	79%	2	2	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (60)
Luxury apt in Atlanta.	$19,897	$151	36%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 4.5 (3)
WALK to restaurants - Mins to Perimeter Mall-Safe	$39,844	$139	73%	2	2	30	$130	❌	❌	❌	Y / Y	⭐️ 5 (110)
The Chills: Lovely Cozy Family	$41,242	$125	89%	2	2	5	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
Beautifully Decorated Townhome Convenient to ATL	$32,627	$93	76%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (92)
Luxury at Perimeter Gardens.	$66,761	$333	53%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 0 (2)
ATH - Chamblee - 2BR -Pet Friendly -Ranch (lawson)	$38,348	$146	67%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (22)
Spacious Townhome in Quiet, Woodsy Neighborhood	$74,664	$204	100%	2	1.5	6	$0	✅	❌	✅	Y / Y	⭐️ 5 (4)
The Cozy Spot	$31,112	$122	63%	2	2	1	$75	✅	❌	❌	Y / Y	⭐️ 4.7 (18)
Beautiful 2BR Home in Brookhaven, GA	$51,737	$213	61%	2	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spacious+modern 2/2 moments from everything!	$46,292	$204	62%	2	1	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (42)
Cozy Home Away From Home	$28,514	$147	53%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Stylish apartment in the atlanta area	$25,008	$120	54%	2	2	2	$135	✅	❌	✅	Y / Y	⭐️ 4.5 (9)
Basement apt near TONS of amenities!	$16,910	$66	70%	2	1	30	$50	❌	❌	❌	Y / Y	⭐️ 5 (18)

Return Metrics

-50.23% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,315	-$6,631	-$9,946	-$13,262	-$16,578	-$33,156	-$99,468
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$3,315	-$6,631	-$9,946	-$13,262	-$16,578	-$33,156	-$99,468

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-50.23%

Payback Period Days

Return on Investment

-50.23%

10 Perimeter Park Dr Atlanta, Georgia, 30341

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$33,237

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $120/night at 59% occupancy.Projected nightly rate is $140/night at 65% occupancy.

Occupancy Rate

Top 44% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$34,412

Avg annual revenue

65%

Avg occupancy rate

$140

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

$10k

$30k

$50k

$75k

-$3,316

Profit

Revenue

$33,237

Operating Expenses

$16,321

Operating Income

$16,916

Net Effective Rent

$20,232

Profit (Cash Flow)

-$3,316

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-50.23%

Payback Period Days