BNBCalc Short Term Rental Rental Arbitrage Analysis 4878 Pinnacle Dr, Stone Mountain, GA, 30088

5 bed • 4 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$58,673

Profit (Cash Flow)

$9,213

Cash on Cash Return

70.3%

Annual Revenue

$58,673

AirDNA projects $344/night at 55% occupancy ($69,104). Airbtics projects $240/night at 54% occupancy ($47,335). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 64% occupancy rate, $251 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,782	$42,502	$63,112	$104,553
Occupancy	42%	52%	64%	74%
Nightly Rate	$170	$208	$251	$361

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ATL Getaway: Luxe Home with Full Arcade -Sleeps 14	$55,369	$222	60%	5	3	1	$275	❌	❌	❌	Y / Y	⭐️ 5 (63)
Lovely home !	$35,014	$168	52%	5	3.5	1	$160	❌	❌	✅	Y / Y	⭐️ 5 (42)
Spacious 5-bedroom home-pet friendly	$30,902	$175	45%	5	3	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (72)
Sleep 20 -DREAM Home in Stone Mountain	$51,065	$198	67%	5	4	3	$279	✅	❌	✅	Y / Y	⭐️ 4.5 (141)
Spacious & Comfort 4 Bedroom Home	$30,873	$144	58%	4	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (51)
All Good Retreat - It's the perfect mix!	$26,007	$170	39%	4	2	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (55)
Private Pool ATL w Grill and Outdoor Dining	$64,076	$394	42%	5	3	2	$195	✅	❌	✅	Y / Y	⭐️ 4.5 (236)
Brand New 5 Bedroom in Atlanta's East Side	$42,089	$207	51%	5	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (106)
NEW! 4 BR/2BA Modern Reno Minutes Downtown ATL	$38,253	$179	54%	4	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (57)
Entire home in Decatur-sleeps 10	$69,780	$209	79%	4	3	1	$275	❌	❌	✅	Y / Y	⭐️ 5 (35)
Dial_5bdrm(7beds)HotTub&Foosball*SUMMER:Pool	$73,812	$245	72%	5	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (72)
Modern & Cozy Home mins to Decatur Sq & DT Atlanta	$87,552	$358	63%	5	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (100)
Modern and Stylish 4BR Home w/ All the Latest Tech	$36,340	$167	53%	4	2	2	$139	❌	❌	❌	Y / Y	⭐️ 5 (131)
Spacious and Modern 18 min from Stone Mountain	$45,441	$180	63%	4	3	2	$145	❌	❌	❌	Y / Y	⭐️ 4.5 (263)
Stylish Bungalow Retreat	$27,070	$154	42%	4	3	3	$160	❌	❌	❌	Y / Y	⭐️ 4.3 (33)
Modern & spacious home \| Pool table \| 2 King beds	$74,537	$247	76%	5	3	2	$220	✅	❌	❌	Y / Y	⭐️ 5 (131)
Swift Wi-Fi getaway home with extra suit sleep 10.	$43,373	$247	45%	5	3	1	$80	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Modern Tech-Savvy Retreat with Stylish Tiny House	$42,037	$171	60%	5	3	2	$179	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Big Blue! near Stone Mountain Park.	$34,504	$167	52%	4	3	3	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (104)
Kelly's Urban Farmhouse in Atlanta	$78,144	$242	86%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (77)
Amazing Split Level house in Stone Mountain	$29,014	$164	46%	4	2.5	3	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (81)
Spacious Decatur Home Sleeps 12, Work-Ready	$43,270	$250	44%	5	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (75)
Private Pool Getaway in Decatur	$62,075	$256	64%	4	2.5	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (81)
Atlanta Retreat~Sleeps 12~2 King Beds~Arcade	$132,979	$496	69%	5	3	2	$249	❌	❌	❌	Y / Y	⭐️ 5 (61)
Fast Wi-fi Getaway home with private family suite	$49,162	$263	48%	5	3	1	$87	❌	❌	✅	Y / Y	⭐️ 4.7 (29)
stone mountain area • modern home	$40,340	$189	52%	4	2	3	$190	❌	❌	❌	Y / Y	⭐️ 5 (106)
Urban Escape: 5BR Retreat \| Metro ATL	$72,783	$242	74%	5	3	1	$240	❌	❌	✅	Y / Y	⭐️ 5 (23)
15min to ATL airport, ATL dwntwn	$29,727	$203	38%	5	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4 (8)
Villa Rose Gated Estate, Heated Pool	$61,334	$441	38%	6	4	2	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (153)
Perfect 4 Bedroom & Hot Tub Getaway!	$44,797	$165	72%	4	3	2	$100	❌	✅	❌	Y / Y	⭐️ 4.8 (145)
6BDR+1Bonus Game Room Stone Mountain Retreat	$55,877	$209	64%	6	3	3	$325	✅	❌	✅	Y / Y	⭐️ 5 (14)
Modern Hideaway Sleeps 14, Backyard & WiFi	$44,229	$240	47%	5	3	2	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (51)
Gretna Graceland	$26,814	$198	37%	4	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (13)
Stone Mountain 5 Bedroom Getaway	$85,115	$726	30%	5	5	2	$500	✅	❌	✅	Y / N	⭐️ 5 (5)
19 Min from Downtown Atlanta!!	$20,229	$321	17%	5	3	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Modern style culture home with pool and spa	$70,426	$263	72%	4	3	1	$150	❌	✅	✅	Y / Y	⭐️ 4.5 (22)
Updated Ranch Home in Decatur	$25,738	$157	41%	4	3	3	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (46)
New The Whimsical Oasis Peaceful ATL Retreat	$89,381	$261	87%	4	3	1	$245	❌	❌	✅	Y / Y	⭐️ 5 (4)
decatur private bungalow	$24,777	$152	41%	4	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.5 (65)
Joyous Escape	$15,742	$177	21%	5	2	3	$200	❌	❌	❌	N / Y	⭐️ 5 (3)

Return Metrics

70.33% 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)	$9,213	$18,426	$27,639	$36,853	$46,066	$92,133	$276,399
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	$9,213	$18,426	$27,639	$36,853	$46,066	$92,133	$276,399

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.33%

Payback Period Days

519

Return on Investment

70.33%

4878 Pinnacle Dr Stone Mountain, Georgia, 30088

5 bed • 4 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$58,673

Annual Revenue

BNBCalc predicts this property will get $240 per night with 54% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% 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.

$50,251

Avg annual revenue

54%

Avg occupancy rate

$240

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

$135k

$9,213

Profit

Revenue

$58,673

Operating Expenses

$19,627

Operating Income

$39,045

Net Effective Rent

$29,832

Profit (Cash Flow)

$9,213

$13,100

Cash Investment

Renos & Furnishing

$13,000

Setup Costs

$100

Total

$13,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

70.33%

Payback Period Days

519