BNBCalc Short Term Rental Rental Arbitrage Analysis 185 Mango Lane, Ellijay, GA, 30540

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$52,847

Profit (Cash Flow)

$15,317

Cash on Cash Return

178.1%

Annual Revenue

$52,847

AirDNA projects $230/night at 42% occupancy ($35,282). Airbtics projects $273/night at 53% occupancy ($52,847). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 53% occupancy rate, $273 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,331	$44,967	$72,391	$112,460
Occupancy	43%	54%	62%	71%
Nightly Rate	$177	$215	$302	$414

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Four Winds Lodge & Hot Tub and Community Pool	$31,948	$119	69%	3	2	2	$145	✅	✅	❌	Y / Y	⭐️ 5 (198)
River View/Hot Tub/Fiber Wi-Fi/Rushing River Lodge	$49,464	$214	60%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (228)
Walking distance to Pool & Rec Center!	$39,458	$159	62%	3	2	1	$184	✅	❌	✅	Y / Y	⭐️ 5 (11)
It's Time to Unwind	$67,720	$279	64%	3	3.5	1	$180	❌	✅	❌	Y / Y	⭐️ 5 (69)
True Heaven Cabin in Ellijay GA	$49,232	$295	44%	3	3.5	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (51)
Camp Little Creek, Cozy Mountain Cabin	$48,135	$288	44%	3	2.5	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (50)
3BR/3BA Cabin in Ellijay, GA – Mountain Retreat	$33,451	$185	42%	3	3.5	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (33)
Creek-HotTub-Firepit-Views-King Bed-OutdoorDining	$50,506	$282	47%	3	2	2	$180	✅	✅	✅	Y / Y	⭐️ 5 (58)
$0AirbnbFees\|HotTub\|FirePit\|IndoorHeatedPool\|Deer	$46,906	$211	57%	3	2.5	2	$179	✅	✅	✅	Y / Y	⭐️ 5 (21)
Family time in nature, wineries 🍷all around.	$44,724	$205	58%	3	2	2	$150	✅	✅	✅	Y / Y	⭐️ 5 (59)
Cozy Mountain Cabin hot tub, fire pit, hiking	$37,355	$169	54%	3	2	2	$195	❌	✅	❌	Y / Y	⭐️ 5 (33)
Zen Mountain Cabin-Yoga Studio-Game Room-Hot Tub	$57,871	$291	52%	3	3	2	$275	✅	✅	✅	Y / Y	⭐️ 5 (24)
Rock The River Lodge, amazing views, hot tub	$74,448	$302	65%	3	3	2	$160	✅	✅	✅	Y / Y	⭐️ 5 (8)
Ledger Creek Cabin	$34,927	$178	42%	3	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (9)
North Georgia Mountain Cabin	$54,168	$311	47%	3	3	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (6)
RiverFrontLuxuryPrivateRetreatGmRmHotTbFibr*	$109,916	$402	72%	3	3	3	$240	✅	✅	❌	Y / Y	⭐️ 5 (103)
Cabin Oasis In The Mountains	$21,623	$137	42%	3	2	3	$140	❌	✅	❌	Y / Y	⭐️ 5 (144)
The High Life-Riverfront, Fiber, HotTub, Dog, Fish	$102,293	$358	75%	3	5	1	$250	✅	✅	✅	Y / Y	⭐️ 5 (48)
Rainbow Lodge-Riverfront, Fiber, HotTub, Dog, Fish	$71,749	$304	61%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 5 (194)
Family & Pet Friendly GetawayMtAir Cabin*	$27,531	$217	33%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (10)
Cozy Secluded Coosawattee Cabin on Eagle Mountain	$31,007	$159	51%	3	3	3	$220	✅	✅	✅	Y / Y	⭐️ 5 (42)
Newly Updated Forest View Cabin\|Firepit\| Game Room	$114,070	$486	62%	3	4	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (59)
Fully Fenced Backyard for Pets/ Wineries Close By	$46,001	$201	58%	3	3	3	$250	✅	❌	✅	Y / Y	⭐️ 5 (15)
The Lonesome Pine	$32,148	$211	39%	3	2	2	$210	✅	✅	❌	Y / Y	⭐️ 5 (62)
Peaceful, screened porch, hot tub, firepit, grill	$33,214	$165	55%	3	3	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (17)
Pet-Friendly Paradise: 3-Bedroom Cabin with Hot Tu	$26,703	$152	48%	3	3	2	$0	✅	✅	✅	Y / Y	⭐️ 4 (7)
North Georgia Cabin: Hot Tub, Resort Access!	$82,792	$397	53%	3	4	2	$227	✅	✅	✅	Y / Y	⭐️ 4.8 (6)
Ellijay Resort Cabin w/ Deck + Enclosed Porch!	$54,439	$179	76%	3	3	2	$232	✅	❌	❌	Y / Y	⭐️ 5 (44)
Pet Friendly \| 3BR \| Pool \| Fire Pit \| 5 Beds	$54,616	$278	51%	3	3	2	$225	✅	✅	✅	Y / Y	⭐️ 4.9 (39)
Amazing 3 3.5 on the RIVER-sleeps 10	$36,486	$197	41%	3	3.5	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (53)
Majestic Treehouse Hot Tub Modern Luxury	$152,439	$595	70%	3	3.5	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (4)
Trapper View Lodge - Mountain Views, Hot Tub -	$54,980	$186	70%	3	3	1	$285	❌	✅	✅	Y / Y	⭐️ 5 (32)
Single Story Modern Farmhouse! Fireplace & FirePit	$133,731	$999	36%	3	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (3)
Ridge Creek Cabin - Creek Front, Hot Tub -	$40,846	$131	71%	3	3	1	$295	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Bright Ellijay Cabin w/ Decks & Hot Tub!	$91,212	$410	55%	3	3	2	$258	❌	✅	❌	Y / Y	⭐️ 4.9 (16)
R.House \| Modern luxury cabin w/hot tub on river	$97,437	$459	58%	3	3.5	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (11)
Simply Sundown @ Ellijay GA	$20,475	$171	31%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (7)
5-Star,Gated River Resort,Dog friendly, Hot Tub!	$64,233	$225	78%	3	3	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (29)

Return Metrics

178.1% 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)	$15,317	$30,634	$45,951	$61,268	$76,585	$153,170	$459,510
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	$15,317	$30,634	$45,951	$61,268	$76,585	$153,170	$459,510

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

178.1%

Payback Period Days

205

Return on Investment

178.1%

185 Mango Lane Ellijay, Georgia, 30540

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$52,847

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $230/night at 42% occupancy.Projected nightly rate is $273/night at 53% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$56,651

Avg annual revenue

53%

Avg occupancy rate

$273

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

$60k

$105k

$155k

$15,317

Profit

Revenue

$52,847

Operating Expenses

$18,870

Operating Income

$33,977

Net Effective Rent

$18,660

Profit (Cash Flow)

$15,317

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

178.1%

Payback Period Days

205