BNBCalc Short Term Rental Rental Arbitrage Analysis 18 Montgomery St SE, Atlanta, GA, 30317

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$59,542

Profit (Cash Flow)

$13,018

Cash on Cash Return

197.2%

Annual Revenue

$59,542

AirDNA projects $148/night at 65% occupancy ($35,136). Airbtics projects $175/night at 57% occupancy ($36,433). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,431	$36,680	$61,170	$85,265
Occupancy	38%	59%	78%	88%
Nightly Rate	$129	$165	$209	$259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique Modern Tiny House 2BR/1BA	$38,975	$104	99%	2	1	2	$68	❌	❌	❌	Y / Y	⭐️ 5 (969)
Privately Gated Tiny Home 2BR/1BA	$35,272	$131	70%	2	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (143)
Entire Cottage 2BD, 1 Bath, AC, & Parking - a GEM!	$44,484	$152	78%	2	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (116)
Upscale Intown ATL Bungalow…	$41,156	$156	69%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (203)
In-town Atlanta Respite: Bungalow Lake Claire	$43,670	$198	58%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (83)
NEW: Blissful City Home	$29,391	$108	70%	2	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.8 (48)
In-Town Modern Home & Photo/Event/Gathering Studio	$37,697	$256	37%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (92)
Adorable & Cozy - Eastside/Edgewood/Beltline Stay!	$44,102	$185	62%	2	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Mi casa es su casa. My house is your house	$12,999	$92	38%	2	1	3	$34	❌	❌	❌	Y / Y	⭐️ 4.6 (49)
Charming Modern Home near downtown Atlanta	$30,648	$256	32%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (26)
2 Room Modern Carriage House Loft!	$38,182	$126	78%	2	1	3	$110	❌	❌	✅	Y / Y	⭐️ 5 (262)
Private upstairs guest suite in Kirkwood	$26,219	$124	55%	2	2	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (220)
Le Tyger - Designer Carriage House by Inman Park	$34,320	$152	60%	2	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Candler Park Bungalow - Close to Everything!	$42,782	$126	88%	2	2	2	$110	❌	❌	✅	Y / Y	⭐️ 5 (239)
Intown duplex walkable area close to restaurants	$13,829	$86	43%	2	1	10	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (143)
BaseCamp ATL	$32,477	$119	74%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (44)
2bd/2bath Townhouse with 2 Car Gar. up to 6 Guests	$36,472	$228	43%	2	2	3	$70	❌	❌	❌	Y / Y	⭐️ 5 (57)
1920s Bungalow w/ KING bed+Parking+Fenced backyard	$37,440	$134	68%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Candler Artist Home-Beltline/Little 5 Pts Walkable	$50,299	$207	64%	2	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.9 (16)
Awesome duplex in the heart of the city	$26,796	$91	79%	2	1	10	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (138)
Midtown Penthouse W/LOFT	$20,094	$135	37%	2	2	2	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (12)
20% Off! Garage w/ Veranda, High Speed Wi-Fi & Tub	$48,853	$300	44%	2	3	7	$130	❌	❌	✅	Y / Y	⭐️ 5 (1)
Lovely retreat on Betline-krog Market-Eastern 2 BR	$17,271	$143	33%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Urban Atlanta 2-Bedroom near Mercedes Stadium	$53,663	$150	96%	2	2	3	$75	✅	❌	✅	Y / Y	⭐️ 5 (18)
Cute, close to Marta, L5P, eco friendly	$31,110	$85	100%	2	1	2	$0	❌	❌	❌	N / N	⭐️ 5 (20)
Coming in Hot - Flash Sale!	$68,307	$209	88%	2	2	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (11)
2 Room Modern Carriage House Loft!	$23,058	$140	45%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Luxe 5-Level Townhouse City View	$45,040	$293	42%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Vibrant Locale: 20% Off! w/ Garage, Veranda, & Tub	$50,508	$300	46%	2	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Sparkling Clean! Walkable Reynoldstown Cottage!	$44,257	$140	83%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (15)
Luxury Dog-Friendly Home!	$32,587	$212	42%	2	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)
Intown near Mercedes Stadium\|Emory\|Steps to Marta!	$54,036	$174	80%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (21)
Luxe 5-Level Townhouse City View	$29,898	$215	38%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Charming 2 Bedroom Home near Inman Park/Beltline	$69,953	$185	100%	2	1	3	$95	❌	✅	❌	Y / Y	⭐️ 4.8 (22)
BeltLine duplex	$54,829	$175	81%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (74)

Return Metrics

197.23% 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)	$13,017	$26,035	$39,052	$52,070	$65,088	$130,176	$390,528
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	$13,017	$26,035	$39,052	$52,070	$65,088	$130,176	$390,528

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

197.23%

Payback Period Days

185

Return on Investment

197.23%

18 Montgomery St SE Atlanta, Georgia, 30317

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$59,542

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 65% occupancy.Projected nightly rate is $175/night at 57% occupancy.

Occupancy Rate

Top 28% 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.

$35,533

Avg annual revenue

57%

Avg occupancy rate

$175

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

$70k

$13,018

Profit

Revenue

$59,542

Operating Expenses

$19,740

Operating Income

$39,802

Net Effective Rent

$26,784

Profit (Cash Flow)

$13,018

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

197.23%

Payback Period Days

185