BNBCalc Short Term Rental Rental Arbitrage Analysis 2300 Veterans Memorial Highway Southwest, Austell, GA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$35,385

Profit (Cash Flow)

-$415

Cash on Cash Return

-4.8%

Annual Revenue

$35,385

AirDNA projects $155/night at 69% occupancy ($39,062). Airbtics projects $173/night at 56% occupancy ($35,384). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,658	$35,205	$53,488	$73,330
Occupancy	45%	57%	69%	79%
Nightly Rate	$140	$163	$203	$241

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Retro Cumberland 2-Story Hangout near Six Flags	$44,586	$162	71%	3	3	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (49)
3BR Family Home in Austell / Mableton -Fast WiFi	$31,438	$90	92%	3	2	2	$70	✅	❌	✅	Y / Y	⭐️ 5 (104)
Spacious entire home 1- level	$30,003	$122	58%	3	1.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (33)
3BR \| 4k TVs\| Fast WiFi \| Near Six Flags!	$26,335	$124	53%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (219)
Oasis at Pine Forest 3BR Private House FirePit	$42,345	$174	61%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (82)
Cozy Yellow Door with a Lake View	$22,356	$180	32%	3	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (52)
4 bd Luxury King & Queen Suites - Mins to Marietta	$30,330	$145	46%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (41)
Peaceful home in Austell!	$35,188	$136	59%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Inviting Austell Home: 14 Mi to Downtown Atlanta!	$61,376	$231	71%	3	2	2	$186	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Stew's Smyrna Spot private, clean, & close to ATL!	$19,348	$140	36%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (78)
ATH - Mableton - 3BR -Pet Friendly -Ranch (gordon)	$28,948	$144	49%	3	1	4	$150	❌	❌	✅	Y / N	⭐️ 5 (18)
Central Austell Home w/ Furnished Deck & Grill!	$52,361	$235	57%	3	2	2	$171	❌	❌	❌	Y / Y	⭐️ 4.7 (25)
4beds, Large Yard, Pool/Jacuzzi, Family home	$47,346	$196	66%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (25)
Jolie & cozy	$23,563	$174	37%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (26)
Pet-Friendly Mableton Home w/ Grill & Fire Pit!	$32,243	$167	49%	3	2	3	$222	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Modern Luxury Getaway near ATL/ Braves/ Six Flags	$39,528	$270	40%	3	3	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
The Carlos House	$46,513	$155	77%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (12)
Pet-Friendly Home \| Games, Fast WiFi & Parking!	$44,174	$184	60%	3	2	28	$175	❌	❌	✅	Y / Y	⭐️ 5 (72)
ATH - Austell-3BR - Pet Friendly - CulDeSac (7267)	$25,102	$127	50%	3	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
Atlanta Area Home w/ Yard ~ 2 Mi to Six Flags	$55,448	$202	75%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Retreat on Silver Comet trail	$30,916	$141	57%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (19)
Mid-century Modern Delight & Food Forest Landscape	$79,648	$279	78%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Family Retreat w/Game Room, Close to 6Flags & ATL	$24,869	$151	45%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (153)
Cozy Austell Home w/ Sunroom - 4 Mi to Six Flags!	$38,145	$198	48%	3	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Home Away From Home.	$39,143	$155	69%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Home in Austell	$20,504	$132	40%	3	2	1	$100	❌	❌	❌	Y / N	⭐️ 4.5 (22)
Bright and Spacious townhouse	$21,070	$101	57%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful Ranch home by Silver Comet Trail	$55,080	$153	97%	3	2	28	$300	❌	❌	✅	Y / Y	⭐️ 5 (4)
Sophisticated 3 Bedroom Retreat-Near Six Flags	$64,903	$257	69%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
your home away from home	$49,080	$149	90%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
Entire Mid-Century Bungalow	$22,468	$96	57%	3	3	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (3)
King & Queen Retreat\|Comet Trail\|NO Cleaning Fees	$48,515	$241	55%	3	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Stylish 3BR Fully Stocked Home/Backyard Retreat!	$50,829	$248	56%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 0 (2)
Yellow Door Bungalow	$31,152	$175	47%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Casa Mística	$58,991	$159	98%	3	2	5	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Conveniently located next to I-20/SixFlags/Atlanta	$29,416	$129	61%	3	2.5	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (33)

Return Metrics

-4.82% 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)	-$415	-$830	-$1,245	-$1,660	-$2,075	-$4,151	-$12,455
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	-$415	-$830	-$1,245	-$1,660	-$2,075	-$4,151	-$12,455

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.82%

Payback Period Days

Return on Investment

-4.82%

2300 Veterans Memorial Hwy SW Austell, Georgia, 30168

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$35,385

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $155/night at 69% occupancy ($39,062.84). Airbtics projects $173/night at 56% occupancy ($35,384).

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$36,688

Avg annual revenue

56%

Avg occupancy rate

$173

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

$35k

$55k

$80k

-$415

Profit

Revenue

$35,385

Operating Expenses

$16,600

Operating Income

$18,785

Net Effective Rent

$19,200

Profit (Cash Flow)

-$415

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-4.82%

Payback Period Days