BNBCalc Short Term Rental Rental Arbitrage Analysis 3200 Rockport Court, Cumming, GA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$24,347

Profit (Cash Flow)

-$4,618

Cash on Cash Return

-106.2%

Annual Revenue

$24,347

AirDNA projects $185/night at 60% occupancy ($40,542). Airbtics projects $101/night at 66% occupancy ($24,347). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $101 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$14,284	$25,856	$37,454	$46,849
Occupancy	52%	69%	80%	87%
Nightly Rate	$70	$97	$121	$138

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dulce hogar en Sugar Hill	$25,503	$83	79%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (62)
New Apartment, Cozy and Close to Everything	$17,515	$104	45%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (204)
Guest House on Gated Property near Mall of GA	$17,106	$82	53%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (148)
1 bedroom luxury condo	$27,873	$118	60%	1	1	1	$85	✅	❌	✅	Y / Y	⭐️ 5 (62)
The Great Green Room	$15,910	$61	64%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (217)
Suburban Treehouse Minutes from Downtown Duluth	$43,234	$136	79%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (497)
Bus of Adventure - Cozy Skoolie Getaway	$16,053	$86	51%	1	0	1	$0	❌	❌	❌	N / Y	⭐️ 5 (244)
Fully Renovated Cozy 1 Bedroom Basement Unit!	$15,992	$50	83%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (443)
The Hideout	$20,135	$99	52%	1	1	1	$43	❌	❌	❌	N / Y	⭐️ 5 (315)
Quiet 1BR Cul-de-sac Gem in Accessible ATL Suburb	$29,503	$108	71%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (88)
Cabin Hideaway near Lake Lanier	$36,387	$112	87%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (78)
Cozy Milton Mini-Studio with private, wooded patio	$16,456	$73	60%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (126)
Telon Flores studio unit b	$16,187	$66	61%	1	1	1	$49	❌	❌	❌	N / Y	⭐️ 5 (49)
1BDRM Apt w/Free parking/Wi-Fi Near Coolray Field	$19,878	$138	37%	1	1	1	$45	✅	❌	❌	Y / Y	⭐️ 5 (50)
Deluxe Suite Escape near Sugar Hills Lake & Dining	$37,371	$123	79%	1	1	1	$150	✅	❌	❌	Y / Y	⭐️ 0 (2)
Basement in Lawrenceville	$13,568	$72	49%	1	1	2	$40	❌	❌	✅	N / N	⭐️ 4.5 (168)
cozy private basement with bath & garage access	$10,550	$48	55%	1	1	1	$30	❌	❌	❌	N / N	⭐️ 5 (122)
Spacious and Cozy Room, bathroom Separate entrance	$15,066	$56	72%	1	1	2	$20	✅	❌	❌	N / Y	⭐️ 5 (95)
Renovated Rural Retreat	$16,883	$114	36%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (33)
Lawrenceville House!	$38,213	$95	98%	1	1	2	$120	❌	❌	✅	N / N	⭐️ 0 (0)
Gorgeous Artisan Cabin on a Small Private Lake	$24,562	$119	54%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (516)
Private & Spacious Ground Floor Studio Apartment	$23,983	$61	97%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (106)
The Green Serene	$20,797	$132	39%	1	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (217)
Cozy Detached Apartment in a Secluded Locale	$35,429	$121	80%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (849)
New cozy apartment in downtown Gainesville	$24,092	$91	68%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (164)
Luxury Suite with Pool, Hot Tub, and Theatre	$41,148	$133	80%	1	1	1	$50	✅	✅	❌	Y / Y	⭐️ 5 (148)
Wine, Golf, Football, Work & Racing!	$20,618	$67	80%	1	1	1	$40	✅	❌	✅	N / Y	⭐️ 5 (59)
Treeview Terrace (Workspace - Nespresso)	$28,166	$87	82%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (145)
Pine Hill - High Speed Internet Executive Suite	$25,530	$94	71%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (102)
Home away from home	$27,816	$76	100%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (104)
Positive Place! \| Private Suite \| Own Entrance ❤️	$14,488	$50	73%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (334)
Cozy Beautiful 1 bedroom Basement Unit!	$18,356	$54	88%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (285)
Waterfront Cabin w/ Hot Tub	$58,335	$184	83%	1	2	2	$110	❌	✅	✅	Y / Y	⭐️ 5 (356)
Creation Guest Suite Duluth	$28,980	$107	74%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (107)
"Feels like your Own Home" 1 Bedroom Semi-Basement	$13,587	$52	68%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (763)
Lake Therapy, Rustic lake home/hot tub/Dock/Kayak	$54,547	$272	52%	1	1	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (130)
Luxury studio townhome 25 mins to Midtown Atlanta	$39,579	$121	82%	1	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
2 Beds \| Smart TVs \| Garage \| Driveway	$24,118	$111	52%	1	1	1	$124	❌	❌	❌	Y / Y	⭐️ 5 (42)

Return Metrics

-106.16% 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)	-$4,617	-$9,235	-$13,853	-$18,471	-$23,089	-$46,179	-$138,538
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	-$4,617	-$9,235	-$13,853	-$18,471	-$23,089	-$46,179	-$138,538

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-106.16%

Payback Period Days

Return on Investment

-106.16%

3200 Rockport Ct Cumming, Georgia, 30041

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$24,347

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $185/night at 60% occupancy ($40,542.08). Airbtics projects $121/night at 66% occupancy ($24,347).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$25,052

Avg annual revenue

66%

Avg occupancy rate

$101

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

-$4,618

Profit

Revenue

$24,347

Operating Expenses

$15,165

Operating Income

$9,182

Net Effective Rent

$13,800

Profit (Cash Flow)

-$4,618

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-106.16%

Payback Period Days