BNBCalc Short Term Rental Rental Arbitrage Analysis 225 26th St NW, Atlanta, GA, 30309

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$28,445

Profit (Cash Flow)

-$7,293

Cash on Cash Return

-167.6%

Annual Revenue

$28,445

AirDNA projects $146/night at 62% occupancy ($33,061). Airbtics projects $118/night at 66% occupancy ($28,445). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $118 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,321	$29,446	$40,212	$47,606
Occupancy	56%	72%	80%	83%
Nightly Rate	$93	$105	$129	$146

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Urban Hideout (King Bed)	$33,440	$138	59%	1	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (523)
Sleek Midtown 1 bedroom loft in Atlantic Station	$29,548	$126	59%	1	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Lofty Creme DeLa Suite	$27,335	$160	45%	1	2	1	$30	❌	❌	❌	Y / Y	⭐️ 4.6 (108)
Creme De La Creme Loft	$28,476	$146	51%	1	2	1	$35	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Cozy Comfort 1 Bedroom Luxury Apartment	$37,375	$118	83%	1	1	2	$50	✅	❌	❌	Y / Y	⭐️ 5 (78)
Just The Two Of Us - Private, Secluded and Saucy	$56,648	$180	78%	1	1	1	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (263)
Atlanta Treetop Condo - Midtown	$41,212	$126	83%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (110)
ATL Loft	$29,411	$148	47%	1	2	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
(CPD) Safe + Clean Studio w/ Free Parking	$33,207	$101	88%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.3 (7)
(CCC) Cute Studio in Midtown/Buckhead w/ Parking	$27,409	$93	75%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4 (4)
Renovated condo in a prime location!	$26,834	$116	58%	1	1	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (127)
Oasis in the heart of Atlanta - perfect location	$15,877	$133	32%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (66)
Brand New SAFE MIDTOWN APT w Parking spot	$31,537	$106	75%	1	1	4	$90	❌	❌	❌	Y / Y	⭐️ 4.9 (83)
(CPB) Perfect Studio for Travel Nurses & Doctors	$30,787	$101	79%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
Northside Getaway	$35,947	$104	87%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
(CCB) Cozy Studio w/ Full Kitchen, Free Parking	$20,803	$93	58%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (6)
IN THE CITY! Modern Downtown Apt	$32,267	$92	87%	1	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (66)
(B1b) Cozy Condo in Midtown/Buckhead, Free Parking	$39,273	$131	79%	1	1	1	$135	❌	❌	✅	Y / Y	⭐️ 0 (0)
Free Parking, Midtown ATL Studio, Long-term stays!	$22,471	$103	51%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Stylish Buckhead/Midtown - Free parking!	$18,767	$97	48%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (232)
(BC1bC) Affordable Long-Term, Alternative to Hotel	$39,404	$129	80%	1	1	1	$135	❌	❌	✅	Y / Y	⭐️ 1 (1)
Cozy Glam Buckhead Apartment!	$40,562	$124	83%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
The Panda Pad!	$12,865	$104	30%	1	1	1	$50	❌	❌	❌	Y / N	⭐️ 4.8 (50)
(CCG) Pet-Friendly Studio near Beltline Parks	$24,560	$93	68%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (4)
(BC2bE) Pet-Friendly, Clean Condo Midtown/Buckhead	$39,041	$129	77%	1	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (2)
Cozy Heart of Buckhead Loft	$24,501	$92	67%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (183)
Designer Penthouse w/Pool Access	$51,159	$348	37%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (67)
Luxury Condo in Atlanta	$30,538	$93	83%	1	1	1	$95	✅	❌	❌	Y / Y	⭐️ 4.9 (42)
(CPC) Secluded Studio w/ Free Parking	$31,460	$102	80%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
(CCD) Convenient Studio near Piedmont Hospital	$30,114	$93	82%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Beautiful Studio In Midtown w Free Parking	$21,549	$91	59%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (331)
Luxury Loft-Atlantic Station	$30,791	$99	76%	1	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.5 (13)
W. Midtown \| King Bed \| Fast WiFi \| 55 in 4k HDTV	$25,871	$86	73%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (211)
Unit DowntownMidtown connected to shopping center	$25,901	$89	72%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.2 (33)
Atlantic Station Home: Close to everything!	$14,321	$115	33%	1	1	1	$16	❌	❌	❌	Y / Y	⭐️ 4.7 (58)
(BC1bB) Affordable Condo in the Center of Atlanta	$33,318	$130	67%	1	1	1	$135	❌	❌	✅	Y / Y	⭐️ 5 (1)
Cozy Apt w/ King Bed awaits you!	$38,370	$113	91%	1	1	2	$45	✅	❌	❌	Y / Y	⭐️ 4.8 (51)
(CPF) Safe Studio Near Piedmont Hospital	$29,258	$102	75%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (13)
Isolated Buckhead/Midtown - Mins to Everything	$20,692	$106	48%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (155)
10 min. to Emory Midtown \| King Bed \| in unit w/d	$23,150	$83	63%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.5 (160)

Return Metrics

-167.64% 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)	-$7,292	-$14,585	-$21,878	-$29,170	-$36,463	-$72,926	-$218,780
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	-$7,292	-$14,585	-$21,878	-$29,170	-$36,463	-$72,926	-$218,780

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-167.64%

Payback Period Days

Return on Investment

-167.64%

225 26th St NW Atlanta, Georgia, 30309-1901

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,788

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$28,445

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $146/night at 62% occupancy.Projected nightly rate is $118/night at 66% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$30,151

Avg annual revenue

66%

Avg occupancy rate

$118

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

$25k

$40k

$60k

-$7,293

Profit

Revenue

$28,445

Operating Expenses

$15,698

Operating Income

$12,747

Net Effective Rent

$20,040

Profit (Cash Flow)

-$7,293

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-167.64%

Payback Period Days