5398 Pebblebrook Ln SE Mableton, Georgia, 30126
5 bed β’ 5 bath β’ 15 guests

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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