BNBCalc Short Term Rental Rental Arbitrage Analysis 2124 Cheshire Bridge Rd NE, Atlanta, GA, 30324

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$39,885

Profit (Cash Flow)

-$6,628

Cash on Cash Return

-152.4%

Annual Revenue

$39,885

AirDNA projects $106/night at 63% occupancy ($24,390). Airbtics projects $120/night at 63% occupancy ($27,612). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 84% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,434	$26,837	$41,251	$59,896
Occupancy	47%	62%	84%	91%
Nightly Rate	$93	$115	$130	$174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Buckhead black/white suite	$23,564	$101	59%	1	1	2	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (30)
Luxe One Bedroom with private entrance and 75 “ TV	$22,202	$72	80%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (244)
Buckhead PINK PALACE💓	$21,640	$150	38%	1	1	2	$25	✅	❌	✅	Y / Y	⭐️ 5 (108)
Pink Palace Buckhead💖	$24,056	$130	49%	1	1	2	$25	✅	❌	❌	Y / Y	⭐️ 5 (7)
Lovely 1 bedroom condo in the heart of Buckhead	$12,860	$153	16%	1	1	2	$100	✅	❌	❌	Y / N	⭐️ 4.4 (5)
Cozy Buckhead 1 br Minutes fr Phipps Plaza & Lenox	$32,664	$90	96%	1	1	2	$85	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Amazing True Comfort/downtown with free PARKING!!!	$19,117	$89	58%	1	1	1	$30	✅	❌	❌	Y / Y	⭐️ 4.5 (39)
Cozy Loft in the City w/ Free Parking,Pool	$24,744	$87	72%	1	1	1	$110	✅	❌	✅	Y / Y	⭐️ 4.7 (61)
Zen Den	$51,944	$205	68%	1	1	2	$45	❌	✅	❌	N / Y	⭐️ 5 (55)
Heart of Buckhead, Cozy & unique!	$34,768	$121	75%	1	1	1	$70	✅	❌	❌	Y / N	⭐️ 4.5 (10)
Cozy Buckhead Apartment Close to it All (5)	$27,947	$89	85%	1	1	1	$6	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Modern black and white suite	$23,835	$111	54%	1	1	2	$55	✅	❌	✅	Y / Y	⭐️ 4.7 (14)
Cozy Buckhead Studio Awesome Location (3)	$29,522	$86	93%	1	1	1	$6	✅	❌	❌	Y / Y	⭐️ 4.8 (54)
Spacious 1 King Bed luxury Loft	$14,709	$101	37%	1	1	1	$75	✅	❌	❌	Y / N	⭐️ 4.3 (6)
Luxury Buckhead Boho Getaway	$32,578	$129	69%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (16)
Blissful stay	$27,045	$81	88%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 0 (0)
The Buckheadroyaltypalace Home	$25,782	$116	52%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (15)
Clean and Cozy Queen bed , 1 bedroom Apt	$31,755	$94	91%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
live like Royalty in Buckhead	$26,638	$122	52%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (20)
You're Home in buckhead	$22,755	$116	52%	1	1	3	$50	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Blissful Escapes	$44,853	$128	93%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (11)
The Luxurious Buckhead Stay	$41,656	$124	85%	1	1	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (40)
West Home\| Hip 1Bed Apartment with New Gym!	$33,107	$98	86%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.2 (54)
The Perfect Modern Stay	$28,959	$92	86%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Red Heart Lounge	$19,269	$135	39%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (24)
The Nova	$15,822	$131	33%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 4.9 (53)
Lovely Lindbergh Living	$26,118	$90	77%	1	1	1	$100	✅	❌	❌	Y / N	⭐️ 4.5 (8)
The Cottage by Atlanta Luxury Rentals	$62,251	$218	74%	1	1	1	$149	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Luxury Modern Apartment In Atlanta W/Free Parking	$39,471	$126	84%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (60)
Guest Suite & walking distance to theatre & shops	$28,737	$115	65%	1	1	2	$98	❌	❌	❌	N / Y	⭐️ 4.6 (30)
Luxury 1BR + AtlantaSkyline view	$30,568	$144	58%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (11)
Buckhead Condo	$26,835	$188	39%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
Modern Black & White suite	$16,908	$110	42%	1	1	1	$0	✅	❌	✅	Y / N	⭐️ 0 (2)
The Perfect Buckhead Getaway	$17,375	$101	47%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (4)
Lux Apt W/Pool 7mins from Lenox	$20,452	$127	44%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (23)
Sophisticated 1 Bedroom Apartment!	$25,259	$200	32%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 4 (1)
Buckhead Bungalow	$27,692	$97	78%	1	1	14	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Big Style in Small Home Between Buckhead and Midtown	$15,812	$90	48%	1	1	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (28)
The Perfect Modern stay in Atl	$35,165	$94	96%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4 (8)
1 BedRoom Private Luxury Apartment	$36,725	$173	58%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)

Return Metrics

-152.37% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,628	-$13,256	-$19,885	-$26,513	-$33,141	-$66,283	-$198,850
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	-$6,628	-$13,256	-$19,885	-$26,513	-$33,141	-$66,283	-$198,850

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-152.37%

Payback Period Days

Return on Investment

-152.37%

2124 Cheshire Bridge Rd NE 667 Atlanta, Georgia, 30324

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$39,885

Annual Revenue

BNBCalc predicts this property will get $120 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$28,078

Avg annual revenue

63%

Avg occupancy rate

$120

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

$45k

$65k

-$6,628

Profit

Revenue

$39,885

Operating Expenses

$17,185

Operating Income

$22,700

Net Effective Rent

$29,328

Profit (Cash Flow)

-$6,628

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-152.37%

Payback Period Days