BNBCalc Short Term Rental Rental Arbitrage Analysis 53 Hogue Street Northeast, Atlanta, GA

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$32,061

Profit (Cash Flow)

-$1,207

Cash on Cash Return

-27.7%

Annual Revenue

$32,061

AirDNA projects $124/night at 64% occupancy ($28,985). Airbtics projects $133/night at 66% occupancy ($32,061). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,218	$29,704	$44,871	$73,392
Occupancy	57%	66%	78%	93%
Nightly Rate	$95	$118	$151	$209

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Downtown Atlanta \| 1br 1ba	$19,951	$73	66%	1	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (143)
Modern Guesthouse in Old 4th Ward on Beltline	$33,122	$107	77%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (79)
Newly Renovated Hip Historic Loft, Walk Everywhere!	$47,138	$133	93%	1	1	2	$98	❌	❌	❌	Y / Y	⭐️ 5 (358)
Modern Beltline Hideaway - Carriage House	$32,337	$93	89%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 5 (230)
Private Neighborhood Suite close to Downtown/GWCC	$33,170	$125	72%	1	1	2	$19	❌	❌	✅	N / Y	⭐️ 5 (248)
Elevated Smart Loft \| Beltline Experience	$65,360	$202	86%	1	1	2	$49	❌	❌	❌	N / Y	⭐️ 5 (332)
Downtown Atl Urban Oasis	$18,965	$112	42%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 5 (105)
NY Style Contemporary Loft on Atlanta's BeltLine	$44,336	$205	57%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (75)
Urban Retreat-Historic ATL-Courtyard Patio-Rooftop	$26,561	$100	69%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 5 (116)
1BR Apt. Awesome Old Fourth Ward/Downtown Area	$27,569	$118	63%	1	1	3	$55	❌	❌	❌	Y / Y	⭐️ 5 (266)
Beautiful 1BD/1BA loft in Civil Rights District #1	$18,804	$75	64%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (63)
⭐️Luxury apt w Amazing Views of Downtown ATL⭐️	$28,910	$104	69%	1	1	1	$75	✅	❌	❌	Y / Y	⭐️ 4.8 (236)
Modern Luxury Smart Loft \| Beltline Experience	$72,815	$207	94%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (109)
Urban Smart Loft \| Beltline Experience	$100,815	$277	98%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (189)
Krog Kingdom - Designer Apt - FLASH SALE	$40,443	$209	50%	1	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (9)
Historic Home Walking Distance from Beltline	$23,316	$93	62%	1	1	2	$135	❌	❌	❌	N / N	⭐️ 4.5 (45)
Inman Park Studio Apartment	$37,824	$100	93%	1	1	10	$100	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cozy O4W Beltline Apartment	$41,201	$129	87%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 5 (75)
Suite Attached 2 Home in O4W and MLK National Park	$20,738	$83	67%	1	1	1	$15	❌	❌	❌	N / Y	⭐️ 4.5 (145)
Private Carriage House Guest Suite in Old 4th Ward	$28,401	$76	100%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (356)
Luxury Downtown Apartment	$25,665	$82	81%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (53)
West Inman Loft 1	$23,093	$103	56%	1	1	2	$130	✅	❌	✅	Y / Y	⭐️ 4.8 (8)
NEW Edgewood Escape by Atlanta Luxury Rentals	$61,956	$251	65%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (1)
Fenced dog run and parking. 2 Beds! Basement Apt.	$20,475	$89	61%	1	1	3	$80	❌	❌	✅	N / Y	⭐️ 5 (205)
Lovely Carriage House in Old Fourth Ward	$21,952	$96	60%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (317)
Studioplex Perch by ALR Beltline access	$46,603	$214	57%	1	1	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (5)
Sleep Pretty in The City!	$16,470	$150	30%	1	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Skyline Studio Near Everything, Long Term Welcome!	$33,698	$119	74%	1	1	4	$85	✅	❌	❌	Y / Y	⭐️ 5 (10)
Beltline Artist Studio by Krog Street Market	$37,918	$148	70%	1	1	14	$100	❌	❌	✅	Y / Y	⭐️ 5 (25)
Chic 1B Gem \| Walk to Beltline, Krog St Mkt, DT!	$39,089	$144	68%	1	1	2	$149	❌	❌	✅	Y / Y	⭐️ 5 (40)
West Inman Loft 2	$23,713	$125	49%	1	1	30	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Historic upscale artist loft on the Beltline	$42,314	$229	50%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (69)
Comfy Cozy The Heart of the City	$30,800	$99	85%	1	1	1	$0	✅	❌	✅	Y / N	⭐️ 5 (8)
New Construction - Beltline Access - TheLightHouse	$26,087	$108	66%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Old Fourth Ward Beltline Carriage House	$42,697	$170	68%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (18)
Luxury Apartment on the Beltline	$39,528	$150	72%	1	1	2	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
LUXURY 1BEDROOM IN DOWNTOWN ATLANTA WITH CITY VIEW	$37,927	$157	66%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
Retro Glam 1-BR Dream Suite in heart of Atlanta!	$11,264	$81	38%	1	1	7	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (3)

Return Metrics

-27.74% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,206	-$2,413	-$3,620	-$4,827	-$6,034	-$12,068	-$36,204
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	-$1,206	-$2,413	-$3,620	-$4,827	-$6,034	-$12,068	-$36,204

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-27.74%

Payback Period Days

Return on Investment

-27.74%

53 Hogue St NE A Atlanta, Georgia, 30312

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$32,061

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $124/night at 64% occupancy.Projected nightly rate is $133/night at 66% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$34,188

Avg annual revenue

66%

Avg occupancy rate

$133

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

$10k

$40k

$70k

$100k

-$1,207

Profit

Revenue

$32,061

Operating Expenses

$16,168

Operating Income

$15,893

Net Effective Rent

$17,100

Profit (Cash Flow)

-$1,207

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-27.74%

Payback Period Days