BNBCalc Short Term Rental Rental Arbitrage Analysis 370 Northside Dr NW, Atlanta, GA, 30318

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$83,973

Profit (Cash Flow)

$41,257

Cash on Cash Return

625.1%

Annual Revenue

$83,973

AirDNA projects $171/night at 42% occupancy ($26,231). Airbtics projects $212/night at 65% occupancy ($50,330). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 83% occupancy rate, $277 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,452	$44,283	$88,272	$125,587
Occupancy	56%	65%	83%	90%
Nightly Rate	$109	$177	$277	$367

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Downtown Condo Skyline Views!	$29,684	$109	72%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 4.8 (85)
(A1) Near Atlanta Downtown & Attractions	$21,141	$83	61%	2	1	1	$145	❌	❌	❌	N / N	⭐️ 4.5 (25)
Liam’s Place- 5 mins Mercedes Benz & Downtown (A2)	$22,808	$82	67%	2	1	2	$135	❌	❌	❌	N / N	⭐️ 4.3 (53)
Cozy Downtown Retreat: Your Home Away from Home	$59,180	$180	83%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (54)
Heart of Atlanta	$25,234	$96	62%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
2brm City/DT balcony light View	$23,978	$123	51%	2	2	2	$70	✅	❌	❌	Y / N	⭐️ 4.2 (30)
Cozy Apt Steps from GWCC & Mercedes Benz Stadium	$34,726	$103	89%	2	2	3	$75	❌	❌	❌	N / N	⭐️ 4.7 (137)
Cozy Urban Retreat\|2BR 2BA\|Near M-Benz Stadium	$30,341	$125	59%	2	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (144)
2brm City/DT balcony light View	$24,340	$123	52%	2	2	2	$70	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
Stylish Beltline Retreat	$36,484	$110	86%	2	2	1	$62	✅	❌	❌	Y / Y	⭐️ 4.8 (73)
A Downtown Vibe	$31,098	$145	56%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (49)
Lovely 2 Bed/2 Bath 2 mins from Mercedes Stadium	$25,263	$94	65%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (89)
Modern and Luxurious Condo in Downtown ATL!	$21,465	$99	56%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (151)
The Modern 2BR 2BA Luxe Condo\|DT ATL	$50,538	$175	76%	2	2	2	$185	✅	❌	✅	Y / Y	⭐️ 4.8 (51)
Atlanta 2 Bedroom Deluxe	$35,060	$275	34%	2	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (20)
Wyndham Margaritaville Resort \| 2BR/2BA King Bed	$74,445	$226	90%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Large 2BD/2BA Condo Connected 2 Train W/ Free Park	$24,897	$83	72%	2	2	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (132)
Modern Private Intimate Intown-ATL Guest Apartment	$27,487	$76	96%	2	1	3	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (172)
Downtown Atlanta’s hidden gem!	$29,858	$109	70%	2	2	1	$135	❌	❌	✅	Y / Y	⭐️ 4.8 (34)
Wyndham Margaritaville Resort \| 2BR/2BA King Bed	$73,617	$226	89%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 3 (1)
Wyndham Margaritaville Resort \| 2BR/2BA King Bed	$84,930	$255	91%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
Wyndham Margaritaville Resort \| 2BR/2BA King Bed	$74,444	$226	90%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Wyndham Margaritaville Resort \| 2BR/2BA King Bed	$74,116	$225	90%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Atlanta 2BR Downtown DLX Condo W/ Kitchen	$89,048	$365	63%	2	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (11)
Atlanta 2BR Dlx Downtown Condo w/ Full Kitchen	$92,181	$367	65%	2	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (1)
Atlanta 2BR Downtown Dlx w/ Full Kitchen	$107,549	$374	75%	2	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (23)
Atlanta 2BR Presidential Downtown Condo w/Kitchen	$96,764	$392	64%	2	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (1)
Atlanta 2BR Presidential Condo - Great location!	$98,978	$396	65%	2	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (12)
Atlanta 2BR Margaritaville Condo Downtown	$85,353	$361	61%	2	2	2	$139	✅	❌	❌	Y / Y	⭐️ 5 (7)
(B3) Walking distance to park & Near Downtown ATL	$21,528	$85	61%	2	1	2	$145	❌	❌	❌	N / N	⭐️ 4.3 (33)
Wyndham Atlanta Resort \| 2BR/2BA King Bed Suite	$87,950	$267	90%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (6)
Wyndham Atlanta Resort \| 2BR/2BA King Bed Suite	$96,485	$269	98%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (34)
Serenity Heights, An Urban Oasis	$24,597	$109	57%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
Sleek 2 BR, 2 Bath Downtown ATL	$22,257	$137	42%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Chill on the Quilted Day Bed at a Colorful, Artsy Brownstone	$38,816	$218	43%	2	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Gated Driveway, King Suite near Benz, Tech,Midtown	$43,685	$154	69%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (178)

Return Metrics

625.1% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$41,256	$82,513	$123,770	$165,026	$206,283	$412,567	$1,237,701
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	$41,256	$82,513	$123,770	$165,026	$206,283	$412,567	$1,237,701

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

625.1%

Payback Period Days

Return on Investment

625.1%

370 Northside Dr NW Atlanta, Georgia, 30318

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$83,973

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $171/night at 42% occupancy.Projected nightly rate is $212/night at 65% occupancy.

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.

$50,015

Avg annual revenue

65%

Avg occupancy rate

$212

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

$20k

$50k

$80k

$110k

$41,257

Profit

Revenue

$83,973

Operating Expenses

$22,917

Operating Income

$61,057

Net Effective Rent

$19,800

Profit (Cash Flow)

$41,257

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

625.1%

Payback Period Days