BNBCalc Short Term Rental Rental Arbitrage Analysis 409 Belglade Rd, Grovetown, GA, 30813

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$49,016

Profit (Cash Flow)

$9,644

Cash on Cash Return

112.1%

Annual Revenue

$49,016

AirDNA projects $123/night at 68% occupancy ($30,549). Airbtics projects $220/night at 61% occupancy ($49,015). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $220 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,979	$34,322	$58,007	$154,149
Occupancy	51%	59%	73%	84%
Nightly Rate	$135	$152	$210	$494

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Royal Castle - Quiet, Modern, Chic	$31,772	$156	52%	3	3	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (139)
Royal Heights - Quiet, Modern, Chic	$39,131	$164	62%	3	3	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (245)
Magnolia Gardens	$46,906	$161	77%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Retro-Style Near I-20: City Access, Country Feel	$27,965	$102	73%	3	2	2	$38	❌	❌	❌	Y / Y	⭐️ 5 (127)
EVANS 1 King 2 Queen 3bedroom 2 ba WIFI FREE	$35,935	$128	69%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (49)
3 bdrm 2.5 bath, Gym,2500 sf 11 miles to Master's	$190,094	$505	100%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
Masters week retreat	$66,762	$493	37%	3	2	6	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
3BR RelaxRetreat w/HotTub only 6.9ml from Masters	$39,356	$150	66%	3	2	2	$135	❌	✅	✅	Y / Y	⭐️ 5 (120)
The peaceful Property in Central Location	$36,203	$129	73%	3	3	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (50)
Clean Cozy Cottage Ideally Located	$32,933	$152	55%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (106)
Royal Kin - Pets, Fast Wifi, Laundry, TVs	$33,242	$151	56%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (132)
Royal Ivory - Quiet, Modern, Chic	$29,966	$138	55%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (131)
Wake Up on Williams St. Quiet, Comfortable 3BR 2BA	$38,015	$110	90%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (139)
Gordon House, 3 bedroom next door to Fort Gordon.	$19,873	$127	40%	3	1.5	5	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
NEW! Evans Home ~ 8 Mi to Augusta Nat’l Golf Club	$95,568	$438	59%	3	2	1	$49	❌	❌	✅	Y / Y	⭐️ 5 (29)
Home Away From Home	$44,366	$144	80%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (35)
Royal Manor - Pets, Fast Wifi, Laundry, TVs	$55,742	$213	69%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (39)
Martinez Retreat w/ Pool - 9 Mi to Masters!	$173,707	$877	53%	3	3	2	$155	✅	❌	❌	Y / Y	⭐️ 3.4 (8)
Beautiful Spacious Home in Prime location	$37,368	$136	73%	3	2.5	7	$200	❌	❌	✅	Y / Y	⭐️ 5 (29)
Royal Kingdom - Pets, Fenced, Fast Wifi, TVs	$25,897	$141	46%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (158)
Augusta Birdie Bungalow	$43,673	$133	86%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (26)
Entire Home on Quiet Block	$31,835	$127	68%	3	2	2	$8	❌	❌	❌	Y / Y	⭐️ 5 (299)
Royal Estate - Pets, Fast Wifi, Laundry, TVs	$27,400	$150	45%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (232)
A cozy place 3 bed room 1/12 bath house.	$20,863	$106	51%	3	1.5	5	$60	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Upscale 3 Bedroom Townhome	$33,687	$156	59%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Family getaway or professional traveler	$24,831	$123	54%	3	2.5	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Renaissance House - Stylish & Family Friendly	$63,176	$186	89%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (20)
Willow House	$60,549	$305	53%	3	2	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (3)
Cozy 3 Bedroom Home Away from Home!	$71,583	$246	77%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (24)
Newly Renovated & Quiet Ft Eisenhower/Medical Dst	$34,754	$161	58%	3	2	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (9)
Cozy Brick Ranch Home on 3 acres	$32,013	$138	62%	3	1	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Azalea House	$38,585	$210	45%	3	3.5	5	$150	✅	❌	❌	Y / Y	⭐️ 5 (4)
Quite & Charming 3 bedroom house	$20,445	$133	42%	3	1.5	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Pa’s Place	$56,390	$217	71%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (21)
Excellent Home Near Fort Gorden	$28,658	$185	38%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 0 (0)
Cozy 3 Bedroom Augusta, GA Home	$33,754	$152	57%	3	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
Restful Home for Masters Golf	$180,774	$588	84%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (11)
Charming 3-bedroom home	$39,342	$145	73%	3	2.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)

Return Metrics

112.13% 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)	$9,643	$19,287	$28,931	$38,574	$48,218	$96,436	$289,310
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	$9,643	$19,287	$28,931	$38,574	$48,218	$96,436	$289,310

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

112.13%

Payback Period Days

325

Return on Investment

112.13%

409 Belglade Rd Grovetown, Georgia, 30813

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$49,016

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $123/night at 68% occupancy.Projected nightly rate is $220/night at 61% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$49,956

Avg annual revenue

61%

Avg occupancy rate

$220

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

$70k

$130k

$190k

$9,644

Profit

Revenue

$49,016

Operating Expenses

$18,372

Operating Income

$30,644

Net Effective Rent

$21,000

Profit (Cash Flow)

$9,644

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

112.13%

Payback Period Days

325