Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 464 Bishop St Nw

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$27,462

Profit (Cash Flow)

-$20,160

Cash on Cash Return

-463.4%

Annual Revenue

$27,462

AirDNA projects $147/night at 58% occupancy ($31,140). Airbtics projects $116/night at 53% occupancy ($22,455). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 53% occupancy rate, $142 rate per night.

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

Percentiles25%50%75%90%
Revenue$15,983$21,029$28,468$32,062
Occupancy39%47%70%77%
Nightly Rate$104$114$122$133

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Return Metrics

-463.44% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$20,160-$40,320-$60,480-$80,640-$100,800-$201,600-$604,801
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-$20,160-$40,320-$60,480-$80,640-$100,800-$201,600-$604,801

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-463.44%

Payback Period Days

0

Return on Investment

-463.44%

property-location

464 Bishop St NW Atlanta, Georgia, 30318-4437

1 bed • 1 bath • 2 guests

Agent

Inquire about this property

Contact Agent

$1,714

Zestimate

Atlanta

Guide

Zoning

Market

Guide


Laws


Market Data

$27,462

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $147/night at 58% occupancy.Projected nightly rate is $116/night at 53% occupancy.

Top 41% of comparables

Top 11% of comparables

Seasonality

Sign up to view the full seasonality chart

-$20,160

Profit

Revenue

$27,462

Operating Expenses

$27,054

Operating Income

$408

Net Effective Rent

$20,568

Profit (Cash Flow)

-$20,160

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-463.44%

Payback Period Days

0