BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 5398 Pebblebrook Ln SE, Mableton, GA, 30126

5 bed β€’ 5 bath β€’ 15 guests β€’ $0

BNB

Calc

Annual Revenue

$72,884

Profit (Cash Flow)

-$4,043

Cash on Cash Return

-30.3%

Annual Revenue

$72,884

AirDNA projects $326/night at 46% occupancy ($54,771). Airbtics projects $313/night at 53% occupancy ($60,590). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 65% occupancy rate, $307 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,204$56,181$76,410$129,769
Occupancy34%58%65%74%
Nightly Rate$198$254$307$456

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luxe Vinings Estates-Pool, Spa, PingPong-5bdrm5bth
$105,250
$502
56%
553$270βœ…βœ…βŒY / Y⭐️ 5 (75)
The Oak Tree Oasis - Stunning! 2 Master Bedrooms
$63,565
$349
49%
432$65❌❌❌Y / Y⭐️ 5 (99)
Updated Mableton Home ~ 14 Miles to Downtown ATL!
$133,995
$338
100%
433$258❌❌❌Y / Y⭐️ 5 (42)
New Modern Clean 4BR Townhome in ATL near Downtown
$75,482
$336
60%
441$150βœ…βŒβœ…Y / Y⭐️ 5 (52)
Ophelia Palace Content House
$33,934
$451
17%
542$250❌❌❌Y / N⭐️ 5 (7)
Spring Available! FIVE bedrooms! AtLaNTA Mableton
$46,970
$196
61%
522$169βŒβŒβœ…Y / Y⭐️ 5 (122)
Bright Modern 4 Bedroom Home w/ Elite Pool Table!
$44,763
$189
62%
432$125βœ…βŒβŒY / Y⭐️ 4.8 (69)
3mi frm the Braves Stadium. Chic Home w/EV charger
$54,219
$246
53%
43.52$250❌❌❌Y / Y⭐️ 5 (102)
Peaceful Smyrna Home w/ Wood-Burning Fire Pit
$113,463
$438
64%
53.52$387❌❌❌Y / Y⭐️ 5 (46)
Legacy House @ Concord
$55,751
$290
51%
533$180❌❌❌Y / Y⭐️ 5 (130)
Smyrna’s Slice of Heaven! 4BR 2BA
$54,984
$215
67%
423$150❌❌❌Y / Y⭐️ 5 (117)
Owl House, Roomy 5 bd 3 Bath, Six Flags, Braves
$39,074
$298
35%
533$225βŒβŒβœ…Y / Y⭐️ 5 (71)
Cozy Haven Near Braves & Airport
$66,012
$234
74%
432$175❌❌❌Y / Y⭐️ 5 (22)
Atlanta's Tropical Oasis
$48,089
$193
64%
432$200βœ…βŒβœ…Y / Y⭐️ 4.7 (51)
Off I-285, Updated Safe Cozy Close to ATL
$47,237
$187
66%
422$190❌❌❌Y / Y⭐️ 5 (178)
2 En-Suites | Fire-Pit/Games | Pet Friendly
$60,367
$279
56%
43.52$200βŒβŒβœ…Y / Y⭐️ 5 (39)
Smyrna’s Slice of Heaven! Spacious 4BR Near Lakes
$50,558
$199
65%
401$164βŒβŒβœ…Y / Y⭐️ 5 (29)
Perfect Near Downtown ATL Airport,Movie Set
$54,467
$245
58%
42.52$150❌❌❌Y / Y⭐️ 5 (69)
Gorgeous Lux Lodge - fenced with Solo Fire Pit!
$39,043
$159
62%
421$170βŒβŒβœ…Y / Y⭐️ 4.8 (244)
Fenced Yard: Near Braves, Atlanta & Six Flags!
$42,050
$135
72%
43.51$230βŒβŒβœ…Y / Y⭐️ 4.5 (24)
West Atlanta - Serene at Legacy near Downtown
$30,201
$296
24%
442$200βŒβŒβœ…Y / Y⭐️ 5 (5)
Six Flags Over Georgia Fun Getaway Home
$47,477
$271
43%
422$225❌❌❌Y / Y⭐️ 5 (68)
Creators Haven in West Atlanta
$49,707
$213
61%
421$175❌❌❌Y / Y⭐️ 4.8 (16)
Mansion w Event Space| Sleeps 16 | Retreat Getaway
$112,247
$1,034
28%
54.51$400βœ…βŒβŒY / Y⭐️ 4.5 (30)
Home away from home in historical Smyrna
$61,776
$160
99%
447$150βŒβŒβœ…Y / Y⭐️ 4 (13)
⭐COZY NEST: Family friendly w BBQ & Screened Porch
$48,914
$175
75%
422$175❌❌❌Y / Y⭐️ 4.9 (43)
5 BEDROOM HOUSE THERES NO PLACE LIKE HOME
$35,748
$285
22%
533$400❌❌❌Y / Y⭐️ 0 (0)
Beautiful home less 15 minutes from ATL airport
$56,496
$283
53%
42.54$160βœ…βŒβœ…Y / Y⭐️ 4.5 (7)
Elegant Mableton Retreat-Close to Amphitheater
$47,019
$443
29%
43.52$0βŒβŒβœ…Y / Y⭐️ 5 (6)
Luxury Oasis near Six Flags, 5 mins from I20 & 285
$103,944
$284
100%
542$0βœ…βŒβŒY / Y⭐️ 4.5 (14)
Cozy Home 4BR/2BA with a Sunroom- In the City
$39,370
$142
74%
423$75βŒβŒβœ…Y / Y⭐️ 4.5 (75)
"ATL's Upscale Sexy Getaway!"
$46,345
$998
10%
531$300βŒβœ…βŒY / N⭐️ 0 (0)
Your Home Away From Home!
$54,132
$255
58%
533$0βŒβŒβœ…Y / Y⭐️ 5 (11)
Modern & Comfy Smyrna Living
$64,561
$252
70%
431$0❌❌❌Y / Y⭐️ 0 (0)
Modern Brick Ranch Retreat NEW Renovation
$30,832
$234
36%
421$0βŒβŒβœ…Y / Y⭐️ 5 (13)
Boho Dream House ATL-4BR/Huge deck+FirePit
$61,815
$254
64%
433$190❌❌❌Y / Y⭐️ 5 (13)
Luxury 3 Bedroom Townhouse
$18,650
$196
26%
442$200❌❌❌Y / N⭐️ 5 (1)
Modern Smyrna Villa- Entertain, Family
$42,918
$792
14%
461$300βœ…βœ…βœ…Y / Y⭐️ 4.5 (13)
New! Near Atlanta and Brave's Stadium, Entire home
$31,164
$258
33%
4314$0βŒβŒβœ…Y / Y⭐️ 4.7 (3)
New! Spacious entire home near Atl with MIL Unit
$28,746
$238
33%
432$0βŒβŒβœ…Y / Y⭐️ 0 (0)

Return Metrics

-30.28% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$4,042-$8,085-$12,127-$16,170-$20,212-$40,425-$121,276
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-$4,042-$8,085-$12,127-$16,170-$20,212-$40,425-$121,276

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-30.28%

Payback Period Days

0

Return on Investment

-30.28%

property-location

5398 Pebblebrook Ln SE Mableton, Georgia, 30126

5 bed β€’ 5 bath β€’ 15 guests

Agent

Inquire about this property

Contact Agent

$72,884

Annual Revenue

BNBCalc predicts this property will get $313 per night with 53% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$56,033

Avg annual revenue

53%

Avg occupancy rate

$313

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$55k

$95k

$135k

Sign up to see the data on 40 all comparables

-$4,043

Profit

Revenue

$72,884

Operating Expenses

$21,475

Operating Income

$51,409

Net Effective Rent

$55,452

Profit (Cash Flow)

-$4,043

$13,350

Cash Investment

Renos & Furnishing

$13,250

Setup Costs

$100

Total

$13,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-30.28%

Payback Period Days

0

              🀩

              Your free analysis is ready!

              Sign in to view your property analysis

              Your email address

              By signing in, you agree to our Terms of Service