BNBCalc Short Term Rental Rental Arbitrage Analysis 3902 Poplar Springs Road, Gainesville, GA

3 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$49,702

Profit (Cash Flow)

$7,241

Cash on Cash Return

84.2%

Annual Revenue

$49,702

AirDNA projects $189/night at 59% occupancy ($40,728). Airbtics projects $252/night at 54% occupancy ($49,702). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 54% occupancy rate, $252 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,368	$47,636	$72,866	$121,900
Occupancy	42%	56%	71%	75%
Nightly Rate	$185	$225	$272	$430

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Whiskey Barrel A-Frame Cabin Farmhouse, Hot Tub	$51,513	$180	75%	3	3	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (244)
A Relaxing Enchanted Resort	$48,579	$262	49%	3	2	1	$69	❌	✅	✅	Y / Y	⭐️ 4 (5)
Ridgeview Farm - Private Home on 3 Acres	$46,519	$215	56%	3	1.5	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (16)
Mod 'Stable House' on 10 Acres, Walk to Lake!	$63,119	$350	43%	3	2	2	$222	❌	❌	✅	Y / Y	⭐️ 5 (14)
Charming lakefront cottage on Lake Lanier w/dock	$65,448	$263	67%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (238)
Cozy lake house for winter escape and gatherings.	$59,210	$258	61%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
King Bed Comfy Town House, near Chateau Elan	$37,361	$176	58%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (81)
Lake Lanier Serenity: 3BR, 2BA Home with dock	$43,495	$156	75%	3	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (54)
Sharp Cape Cod 4 beds, 2 Bath w/finished basement	$45,172	$187	66%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (32)
NEW🌈 🏡Stylish&Cozy Vibes, Minutes to Chateau Elan💥	$40,465	$241	43%	3	2	2	$350	❌	❌	✅	Y / Y	⭐️ 5 (32)
Mt Plattmore on Lake Lanier Terrace	$55,326	$312	47%	3	2	2	$190	❌	✅	✅	Y / Y	⭐️ 5 (200)
Admiral's Sandy Beach Villa	$85,814	$499	46%	3	4	3	$275	❌	✅	✅	Y / Y	⭐️ 5 (18)
Cute Cozy Farmhouse in Braselton	$33,571	$237	37%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 5 (4)
House with private pool nr Lake Lanier	$81,784	$287	77%	3	3	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (63)
TheView make memories/ Dock/Waterview-Lake Lanier	$30,131	$203	39%	3	3	2	$165	✅	❌	❌	Y / Y	⭐️ 4.9 (44)
Luxury Lake Home Retreat	$116,109	$440	69%	3	2.5	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (21)
Charming Lakehouse w Sauna & Boat Dock	$63,694	$215	77%	3	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (97)
Christmas Decoration｜Six queen beds \| near to LAKE	$51,822	$177	75%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (80)
Welcoming Townhome in Braselton Near Chateau Elan	$32,855	$177	49%	3	2.5	2	$93	✅	❌	❌	Y / Y	⭐️ 5 (83)
Modern & Spacious 3BR, 3BA \| Lanier Living	$44,050	$189	57%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (23)
Family-Friendly Lake Lanier Escape on 2 + Acres!	$81,460	$429	49%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
A-Frame Gem w/ Hot Tub & Ice Bath Near Lake Lanier	$75,758	$273	72%	3	2	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (49)
Hidden Gem near Lake Lanier/Road Atlanta Race	$44,967	$168	71%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (17)
Peaceful stay near Road Atlanta & Chateau Elan	$46,449	$225	54%	3	4	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (25)
Modern 3BR/2.5Baths Home/10 mins to Road Atlanta	$70,962	$269	71%	3	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 0 (0)
A spacious & luxurious 3 bedroom suite	$20,551	$192	28%	3	2	1	$99	✅	✅	✅	N / Y	⭐️ 4.7 (30)
Private Main Level Home in Hoschton next to I85	$21,330	$188	31%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 5 (11)
🏡Perfect Getaway - Near Rd Atlanta/Chateau Elan☀️	$73,228	$272	72%	3	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (15)
Christams Decorated with 6 queen beds	$70,049	$220	83%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
400/Charming 3 Beds/2 Baths/Near LakeLanier 4 FUN	$22,370	$191	32%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Stella Blue on Lake Lanier	$74,555	$485	42%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (5)
Charming 3 Bedroom 2 Bath House near Lake Lanier	$45,950	$175	69%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (87)
Modern & Stylish 3BR/2Bath Farmhouse Vibes	$39,528	$270	40%	3	2	28	$650	❌	❌	✅	Y / Y	⭐️ 0 (0)
Cozy Ranch Near Northeast Medical Center	$17,294	$225	21%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Rosewood home	$26,747	$261	28%	3	2	2	$0	❌	❌	❌	N / N	⭐️ 0 (0)
'TheView' on Lake Lanier with Boat Dock!	$25,844	$307	23%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (3)
New Listing: Brick and Ivy 3Br 2Ba	$46,940	$178	69%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (30)
Hidden gem near DT Gainesville w/ wraparound porch	$31,259	$140	57%	3	2	3	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (87)
Serenity 264	$131,046	$465	77%	3	1	2	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Updated Cottage @ Lake Lanier	$25,494	$162	43%	3	2	31	$250	❌	❌	✅	Y / N	⭐️ 0 (0)

Return Metrics

84.19% 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)	$7,241	$14,482	$21,723	$28,964	$36,205	$72,410	$217,232
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	$7,241	$14,482	$21,723	$28,964	$36,205	$72,410	$217,232

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

84.19%

Payback Period Days

433

Return on Investment

84.19%

3902 Poplar Springs Rd Gainesville, Georgia, 30507

3 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,702

Annual Revenue

BNBCalc predicts this property will get $252 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% 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.

$52,195

Avg annual revenue

54%

Avg occupancy rate

$252

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

$55k

$90k

$130k

$7,241

Profit

Revenue

$49,702

Operating Expenses

$18,461

Operating Income

$31,241

Net Effective Rent

$24,000

Profit (Cash Flow)

$7,241

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

84.19%

Payback Period Days

433