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 212 S Broad St SW, Rome, GA, 30161

4 bed β€’ 3 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$47,624

Profit (Cash Flow)

-$1,707

Cash on Cash Return

-15.7%

Annual Revenue

$47,624

AirDNA projects $294/night at 39% occupancy ($41,878). Airbtics projects $221/night at 59% occupancy ($47,624). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $221 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,217$37,877$72,792$113,481
Occupancy45%56%70%95%
Nightly Rate$157$177$273$312

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
Private 4BR Oasis in the City, near Tennis Center

No image available

$48,769
$196
64%
421$150βŒβŒβœ…Y / Y⭐️ 5 (46)
4 bedroom 2.5 bath house

No image available

$32,213
$144
56%
42.52$80❌❌❌Y / Y⭐️ 4.5 (131)
Bella Vista Loft -downtown living Rome GA

No image available

$68,922
$514
36%
43.52$150❌❌❌Y / Y⭐️ 5 (20)
4 bedroom home

No image available

$32,716
$188
45%
421$100❌❌❌Y / N⭐️ 5 (90)
Cabin/Pond/Trails on 156 acres with Million $ View

No image available

$97,484
$257
100%
422$75❌❌❌Y / Y⭐️ 5 (25)
Bright 4 bed Farmhouse w/pool

No image available

$114,392
$462
66%
43.52$250βœ…βŒβŒY / Y⭐️ 5 (13)
Peaceful 4br/3ba home in a perfect location

No image available

$38,924
$175
58%
432$160βœ…βŒβŒY / Y⭐️ 4.5 (31)
Surrounded by Nature

No image available

$75,216
$289
64%
43.52$250βŒβŒβœ…Y / Y⭐️ 5 (52)
Dogwood Creek- 3 BR 2 BA -Pool-Berry-Tennis-Rivers

No image available

$44,915
$159
74%
412$85βœ…βŒβœ…Y / Y⭐️ 5 (92)
4BR private acreage with alfresco dining & grill

No image available

$38,963
$177
51%
432$318❌❌❌Y / Y⭐️ 4.5 (13)
Adairsville Charm

No image available

$38,950
$313
34%
431$0❌❌❌Y / Y⭐️ 5 (14)
Northwoods

No image available

$32,676
$186
48%
421$0βŒβŒβœ…Y / N⭐️ 0 (1)
Scenic Mountain Views 4 Bedrooms 2 Bath Home

No image available

$24,539
$175
35%
422$200❌❌❌Y / Y⭐️ 5 (30)
Mountain View 4 Bedrooms 2 full Bathroom house

No image available

$20,706
$176
30%
422$125❌❌❌Y / Y⭐️ 4.5 (3)
Coosa Courtside

No image available

$20,434
$129
40%
422$125βŒβŒβœ…Y / Y⭐️ 0 (2)
Rocky 1 Executive Home, Pool, Hot tub, Fence

No image available

$51,386
$312
45%
42.51$0βœ…βœ…βœ…Y / Y⭐️ 5 (16)
Roman Retreat, Secluded, Family Getaways

No image available

$77,475
$294
72%
422$0βŒβœ…βŒY / Y⭐️ 5 (18)
Spacious, comfortable, and convenient.

No image available

$57,096
$156
100%
442$89❌❌❌Y / Y⭐️ 4.9 (16)
Eagles Nest II, 3 Queen, Berry-Shorter, Tennis

No image available

$35,860
$142
69%
422$0❌❌❌Y / Y⭐️ 4.8 (78)
Custom Design, Kitchen King Beds Laundry Large TVs

No image available

$28,984
$144
55%
421$0❌❌❌Y / Y⭐️ 4.5 (7)
Cozy 4 bedroom ranch home

No image available

$63,318
$173
100%
42.52$0❌❌❌Y / Y⭐️ 5 (5)
Charming Home/Yard & Sunroom!

No image available

$34,094
$207
45%
422$0βœ…βŒβœ…Y / Y⭐️ 4.5 (3)
Home away from home FordsResidential

No image available

$33,115
$116
78%
4230$200❌❌❌Y / Y⭐️ 0 (2)

Return Metrics

-15.73% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,706-$3,413-$5,120-$6,827-$8,534-$17,069-$51,209
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-$1,706-$3,413-$5,120-$6,827-$8,534-$17,069-$51,209

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-15.73%

Payback Period Days

0

Return on Investment

-15.73%

property-location

212 S Broad St SW Rome, Georgia, 30161

4 bed β€’ 3 bath β€’ 12 guests

Agent

Inquire about this property

Contact Agent

$47,624

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $294/night at 39% occupancy.Projected nightly rate is $221/night at 59% occupancy.

Top 44% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

23

Airbnb Comparables

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

$48,310

Avg annual revenue

59%

Avg occupancy rate

$221

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$80k

$115k

Sign up to see the data on 23 all comparables

-$1,707

Profit

Revenue

$47,624

Operating Expenses

$18,191

Operating Income

$29,433

Net Effective Rent

$31,140

Profit (Cash Flow)

-$1,707

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-15.73%

Payback Period Days

0

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service