BNBCalc Short Term Rental Rental Arbitrage Analysis 3475 Oak Valley Rd NE APT 1630, Atlanta, GA, 30326

2 bed • 3 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$37,868

Profit (Cash Flow)

-$24,654

Cash on Cash Return

-359.9%

Annual Revenue

$37,868

AirDNA projects $249/night at 44% occupancy ($40,016). Airbtics projects $216/night at 48% occupancy ($37,868). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 48% occupancy rate, $216 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,608	$36,142	$50,832	$83,703
Occupancy	39%	47%	57%	70%
Nightly Rate	$169	$204	$234	$315

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Atlanta Buckhead Fully Furnished Apartment	$48,662	$216	57%	2	2	1	$219	✅	❌	❌	Y / Y	⭐️ 0 (0)
Grand Buckhead Apartment	$53,739	$358	41%	2	1	3	$1	✅	❌	❌	Y / Y	⭐️ 4.7 (29)
Aerial Views From Every Bedroom. 2 Bedroom 2 Bath	$53,678	$206	69%	2	2	1	$50	✅	❌	❌	Y / Y	⭐️ 5 (217)
High Rise 2 Bedroom Apartment In a Great Location	$45,410	$231	49%	2	2	1	$219	❌	❌	❌	Y / Y	⭐️ 2.5 (3)
Entire Condo across from Lenox Mall/Phipps Plaza	$54,008	$229	63%	2	1	2	$100	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
2 Bedroom Modern Apartment near Buckhead Station	$38,890	$212	47%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (27)
2 Bed 2 Bath Buckhead Condo	$47,496	$202	60%	2	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (23)
Beautiful 2-bedroom Buckhead City View Apartment	$38,886	$209	49%	2	2	3	$65	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Beautiful 2-bedroom Buckhead City View Apartment	$38,968	$274	38%	2	2	1	$65	✅	❌	❌	Y / Y	⭐️ 4 (9)
2 Bedroom apartment in Buckhead	$51,656	$237	57%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (36)
Unwind in Atlanta Buckhead Area!	$36,731	$176	55%	2	1	1	$65	✅	❌	✅	Y / Y	⭐️ 4.7 (20)
Your Dream Urban Oasis Awaits!	$33,715	$196	47%	2	2	1	$0	✅	❌	❌	Y / N	⭐️ 5 (10)
Furnished Apartment in Buckhead Atlanta	$41,109	$234	48%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
City View 2 Bedroom Buckhead Apt	$34,355	$250	37%	2	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (29)
Ruby Retreat -Highrise,Year round Pool, City View!	$50,626	$182	76%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Buckhead Oasis Breathtaking Views	$58,808	$292	55%	2	2	3	$1	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
Le plus beau (The Most Beautiful	$47,170	$179	72%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (22)
The Comfy Condo	$27,043	$150	40%	2	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (11)
Apartment with a Beautiful View	$45,838	$313	40%	2	1	1	$1	✅	❌	❌	Y / Y	⭐️ 2.5 (3)
Stylish Buckhead Stay	$34,332	$193	46%	2	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (12)
Cozy 2 BR Buckhead Apartment	$26,802	$176	40%	2	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (10)
Lovely 2 Bedroom Buckhead Apt	$30,151	$180	44%	2	1	2	$65	✅	❌	❌	Y / Y	⭐️ 5 (16)
Buckhead Luxury Highrise Retreat w/ LED Mirrors	$42,931	$230	51%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Lovely 3 Bed with Patio + King Bed	$72,832	$338	58%	2	2	3	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (49)
Luxury Living In Buckhead	$41,248	$161	70%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (41)
Boutique apartment-hotel in the heart of Buckhead!	$20,556	$156	36%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
The Smooth Place	$48,307	$233	53%	2	2	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (31)
Views From The Top	$53,094	$168	76%	2	1	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (34)
Blue LuxeHighrise! BalconyYear-round Pool* View	$69,249	$218	79%	2	2	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (15)
Luxury 2br Condo Heart of ATL	$34,760	$137	66%	2	2	1	$110	✅	✅	❌	Y / Y	⭐️ 4.5 (8)
Phipps Plaza Luxury Palace	$33,927	$155	55%	2	2	1	$90	✅	❌	❌	Y / Y	⭐️ 5 (9)
Buckhead/Lenox Convenience	$30,104	$175	47%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
In the heart of Buckhead!	$27,673	$153	47%	2	2	2	$85	✅	❌	❌	Y / Y	⭐️ 5 (7)

Return Metrics

-359.91% 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)	-$24,654	-$49,308	-$73,963	-$98,617	-$123,272	-$246,544	-$739,632
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	-$24,654	-$49,308	-$73,963	-$98,617	-$123,272	-$246,544	-$739,632

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-359.91%

Payback Period Days

Return on Investment

-359.91%

3475 Oak Valley Rd NE APT 1630 Atlanta, Georgia, 30326

2 bed • 3 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$37,868

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $249/night at 44% occupancy ($40,016.13). Airbtics projects $234/night at 48% occupancy ($37,868).

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$39,368

Avg annual revenue

48%

Avg occupancy rate

$216

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

$50k

$75k

-$24,654

Profit

Revenue

$37,868

Operating Expenses

$16,923

Operating Income

$20,946

Net Effective Rent

$45,600

Profit (Cash Flow)

-$24,654

$6,850

Cash Investment

Renos & Furnishing

$6,750

Setup Costs

$100

Total

$6,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-359.91%

Payback Period Days