BNBCalc Short Term Rental Rental Arbitrage Analysis 1197 Peachtree St NE Suite 780, Atlanta, GA, 30361

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$70,156

Profit (Cash Flow)

$23,032

Cash on Cash Return

267.8%

Annual Revenue

$70,156

AirDNA projects $343/night at 56% occupancy ($70,156). Airbtics projects $348/night at 54% occupancy ($68,636). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,770	$60,263	$86,133	$188,837
Occupancy	46%	58%	65%	76%
Nightly Rate	$219	$278	$353	$669

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Main Home in BEST Midtown Location!	$105,170	$515	55%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
1 Block from Piedmont Park	$76,412	$308	66%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Modern Farm house in heart of the City- Sleeps 12	$57,592	$221	65%	3	3	1	$209	❌	❌	✅	Y / Y	⭐️ 4.8 (110)
Stairway to Heaven, Midtown ATL at Piedmont Park	$37,947	$213	46%	3	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (433)
Charming 3 Bedroom Midtown Home	$70,176	$349	54%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Modern Designer 3 Bedroom Townhouse in Midtown	$59,689	$189	83%	3	4	1	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
Midtown - Piedmont Park, the Beltline, and More!	$107,417	$714	41%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (82)
Piedmont Park and 14th Street	$77,214	$307	67%	3	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (38)
Midtown 3 Bedroom ~ Free Gated Parking	$50,783	$174	75%	3	3	4	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
King Bed 3/3 Free Parking Atlantic Station	$39,698	$206	50%	3	4	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
3/3 KingBedTownhouse FreeParkingHeart of the City	$49,262	$257	50%	3	4	2	$149	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Beautiful Midtown home-sleeps 13	$59,904	$262	59%	3	3	1	$219	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
♢ Modern Midtown Getaway ♢- Luxury Chic Unit ✧	$64,462	$317	53%	3	2	1	$198	❌	❌	❌	Y / Y	⭐️ 4.9 (102)
Modern Home in Atlantic Station w Private Backyard	$77,558	$245	81%	3	3	1	$180	✅	❌	✅	Y / Y	⭐️ 4.8 (69)
Parkfront Lux - Designer Stay, Close to Everything	$75,846	$251	80%	3	3	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (54)
Luxury on Piedmont	$61,517	$258	64%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
3 BR 3.5 Bath Midtown Home Close to EVERYTHING	$107,275	$328	89%	3	4	15	$139	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
BEST Location Midtown Atlanta. 3 bed 3 Bath apt.	$47,286	$170	76%	3	4	30	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
THE ANSLEY- Luxurious home in heart of Midtown	$166,446	$649	69%	3	3	1	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
Midtown Villa - Family Friendly Near Piedmont Prk	$52,317	$260	53%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
West Home \| 3 Bed Posh Condo in Midtown F	$37,158	$216	47%	3	1	2	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
*NEW Panoramic Penthouse by Atlanta Luxury Rentals	$75,618	$1,033	20%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (5)
Location Location Location: The Heart Of The City	$24,241	$368	18%	3	3	14	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (66)
Home Park Townhouse	$24,407	$171	39%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Chateau Marminty - Private Designer Gem w/ Hot Tub	$67,617	$281	64%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
3Br 1930's Midtown Bungalow by Piedmont Park	$70,740	$302	64%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
3BD-Cozy Home,Walkable,6Min to Piedmont-FREE NIGHT	$157,832	$665	64%	3	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (11)
Awesome Atlantic Station loft	$58,560	$400	40%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Peach City Penthouse by Atlanta Luxury Rentals	$34,746	$791	12%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 0 (3)
Authentic Brick Bungalow Midtown Long Term	$49,721	$209	65%	3	2	28	$200	❌	❌	✅	Y / Y	⭐️ 5 (1)
Midtown Luxurious & Chic ~ Free Parking.	$27,408	$288	26%	3	3	4	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
3/2BeautifulTownhouseFree Parkn	$47,734	$189	69%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Stylish 3 Bed Condo in Midtown F	$43,263	$250	46%	3	1	2	$125	❌	❌	❌	Y / N	⭐️ 0 (0)
Modern & Luxury Vacation Rental in Midtown!	$65,567	$276	63%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 0 (5)
Midtown Gem: Walk to Attractions-Sleeps 8	$39,089	$178	60%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (3)
Penthouse w/Skyline View!	$31,488	$914	8%	3	3	2	$200	✅	❌	✅	Y / N	⭐️ 5 (2)
Lady Madonna - Walk to Piedmont Park - Flash Sale!	$53,769	$227	57%	3	2	2	$431	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Midtown Gem 3 bdrm!	$54,702	$282	53%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (6)
Luxury Living in Atlantic Station	$92,430	$414	61%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (9)
Midtown luxury @ Piedmont Park	$30,234	$295	28%	3	2	1	$0	❌	❌	✅	N / Y	⭐️ 0 (5)

Return Metrics

267.81% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,031	$46,063	$69,095	$92,127	$115,158	$230,317	$690,953
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	$23,031	$46,063	$69,095	$92,127	$115,158	$230,317	$690,953

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

267.81%

Payback Period Days

136

Return on Investment

267.81%

1197 Peachtree St NE Suite 780 Atlanta, Georgia, 30361

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,167

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$70,156

Annual Revenue

BNBCalc predicts this property will get $348 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$63,257

Avg annual revenue

54%

Avg occupancy rate

$348

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

$25k

$70k

$115k

$165k

$23,032

Profit

Revenue

$70,156

Operating Expenses

$21,120

Operating Income

$49,036

Net Effective Rent

$26,004

Profit (Cash Flow)

$23,032

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

267.81%

Payback Period Days

136