BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 10055 Scenic Hwy, Lookout Mountain, GA, 30750

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$43,446

Profit (Cash Flow)

$14,998

Cash on Cash Return

174.4%

Annual Revenue

$43,446

AirDNA projects $235/night at 71% occupancy ($60,940). Airbtics projects $195/night at 61% occupancy ($43,445). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $195 rate per night.

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

Percentiles25%50%75%90%
Revenue$30,259$45,510$59,086$81,716
Occupancy50%63%69%81%
Nightly Rate$159$190$225$267

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
Lookout Lazy Bear Cabin

No image available

$65,487
$240
73%
322$170❌✅✅Y / Y⭐️ 5 (229)
Eden in the Clouds

No image available

$55,573
$210
69%
32.52$149❌❌❌Y / Y⭐️ 5 (107)
Lane's End | Upscale Rural Lodge + Family Friendly

No image available

$61,976
$269
60%
32.52$160❌❌❌Y / Y⭐️ 5 (41)
Lookout Mountain Valentine Drive Cabin #2

No image available

$34,474
$146
63%
322$100❌❌✅Y / Y⭐️ 5 (144)
Scenic Sanctuary in Lookout Mountain w/ Views!

No image available

$78,849
$233
90%
323$207❌❌❌Y / Y⭐️ 5 (67)
Lookout Mountain Valentine Drive Cabin 1

No image available

$30,655
$145
56%
322$100❌❌✅Y / Y⭐️ 5 (115)
Our Home in the Clouds

No image available

$70,407
$237
79%
32.52$149❌❌❌Y / Y⭐️ 5 (90)
Maggie’s Place

No image available

$17,269
$104
43%
322$90❌❌✅Y / Y⭐️ 5 (25)
Hang Glider's Nest Views Near RockCity

No image available

$66,315
$284
60%
322$294❌❌✅Y / Y⭐️ 4.7 (22)
Dog/Family Friendly Mountain Gem near Attractions

No image available

$49,796
$193
69%
322$150❌❌✅Y / Y⭐️ 5 (118)
Family/Dog Friendly Mountain Home Near Attractions

No image available

$38,927
$195
52%
322$150❌❌✅Y / Y⭐️ 5 (85)
The Magic Treehouse

No image available

$53,667
$180
81%
323$50❌❌❌Y / Y⭐️ 5 (376)
Dreams of Spring at Magnolia Treehouse!

No image available

$67,296
$200
89%
321$85❌✅❌Y / Y⭐️ 4.5 (52)
Wooded Writer's Retreat with Pool!

No image available

$34,579
$188
46%
321$167✅❌❌Y / Y⭐️ 5 (80)
Vantage Point II

No image available

$43,635
$170
66%
32.52$165❌❌❌Y / Y⭐️ 5 (79)
Graywood on Lookout

No image available

$42,307
$222
50%
32.52$95❌❌❌Y / Y⭐️ 5 (153)
Secluded Getaway with Private Hot Tub!

No image available

$67,149
$198
91%
311$50❌✅❌Y / Y⭐️ 5 (238)
Old Blue Chair Tiny House (Live A Little Chatt)

No image available

$27,310
$185
39%
311$45❌❌❌N / Y⭐️ 5 (458)
Blue Bird Spur Outdoor dinning, fire pit, & games!

No image available

$46,489
$175
70%
321$75❌❌❌Y / Y⭐️ 5 (44)
Red Barn | Farm Retreat, 3bed 2bath

No image available

$31,596
$173
48%
322$120❌❌✅Y / Y⭐️ 5 (45)
Rustic log cabin with 2 kitchens sleep up to 14

No image available

$39,178
$336
31%
332$150❌❌❌Y / Y⭐️ 5 (47)
Sandstone Retreat - Private Cottage w/ Hammock

No image available

$39,075
$202
50%
321$160❌❌✅Y / Y⭐️ 5 (36)
Vantage Point

No image available

$53,559
$186
75%
333$165❌❌❌Y / Y⭐️ 5 (209)
Mountain Hideaway at Cabins in the Clouds!

No image available

$35,077
$153
60%
321$70❌❌❌Y / Y⭐️ 4.5 (9)
The Loose Moose with a private hot tub!

No image available

$37,190
$151
65%
321$70❌✅❌Y / Y⭐️ 4.5 (19)
Peak of Perfection at Cabins in the Clouds!

No image available

$41,054
$165
66%
321$70❌❌❌Y / Y⭐️ 4.5 (20)
~Peach Hill House~ Family & Pet Friendly!

No image available

$54,882
$223
65%
333$165✅❌✅Y / Y⭐️ 5 (53)
Lookout Mountain Cottage/ Chattanooga

No image available

$35,901
$162
58%
321$150❌❌✅Y / Y⭐️ 5 (48)
The Farm House

No image available

$28,051
$109
67%
321$100❌❌❌Y / Y⭐️ 5 (47)
Lookout Escape - Top of Lookout Mountain

No image available

$40,124
$313
33%
322$150❌✅❌Y / Y⭐️ 5 (44)
New Renovated Cottage*Mins Chattanooga Hot Tub

No image available

$29,861
$128
58%
32.51$150❌✅❌Y / Y⭐️ 4.5 (30)
Peaceful 3 Bed/2 Ba on Lookout Mountain. Sleeps 10

No image available

$27,969
$202
35%
322$125❌❌❌Y / Y⭐️ 5 (54)
Chatt Vistas Oasis-3bdrm-5m to TN-PoolDeckBBQFireP

No image available

$47,793
$145
85%
311$115✅❌❌Y / Y⭐️ 5 (105)
Mountain Dale Retreat

No image available

$49,126
$258
50%
332$125❌❌✅Y / Y⭐️ 5 (154)
New! Sleeps 12 and 10 min to Chattanooga

No image available

$41,761
$258
43%
32.52$150❌❌❌Y / Y⭐️ 5 (30)
Timber Creek Lodge | Pet Friendly + Mtn Views

No image available

$80,037
$267
79%
321$150❌✅✅Y / Y⭐️ 5 (40)
Raider's Retreat- Indiana Jones Mystery Room Stay

No image available

$18,940
$119
41%
311$40❌❌❌N / Y⭐️ 5 (257)
The Green Dragon Inn - a Middle Earth Stay

No image available

$41,062
$161
68%
331$45❌❌❌Y / Y⭐️ 5 (77)
Custom & Cozy Craftsman Style Home

No image available

$35,377
$143
64%
321$125❌❌❌Y / Y⭐️ 5 (249)
Mount Nouveau | Charming Mtn Home | Sleeps 6

No image available

$53,156
$202
68%
321$115❌❌❌Y / Y⭐️ 5 (273)

Return Metrics

174.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,997$29,995$44,993$59,991$74,989$149,978$449,934
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$14,997$29,995$44,993$59,991$74,989$149,978$449,934

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

174.39%

Payback Period Days

209

Return on Investment

174.39%

property-location

10055 Scenic Hwy Lookout Mountain, Georgia, 30750

3 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

$43,446

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $235/night at 71% occupancy.Projected nightly rate is $195/night at 61% occupancy.

Top 58% of comparables

Top 46% 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.

$45,323

Avg annual revenue

61%

Avg occupancy rate

$195

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

$15k

$35k

$60k

$80k

Sign up to see the data on 40 all comparables

$14,998

Profit

Revenue

$43,446

Operating Expenses

$17,648

Operating Income

$25,798

Net Effective Rent

$10,800

Profit (Cash Flow)

$14,998

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

174.39%

Payback Period Days

209