BNBCalc Short Term Rental Rental Arbitrage Analysis 577 Rankin St NE, Atlanta, GA, 30308

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$33,475

Profit (Cash Flow)

-$18,877

Cash on Cash Return

-434.0%

Annual Revenue

$33,475

AirDNA projects $152/night at 60% occupancy ($33,310). Airbtics projects $141/night at 65% occupancy ($33,474). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $141 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,135	$34,542	$42,104	$71,061
Occupancy	47%	70%	79%	90%
Nightly Rate	$114	$131	$140	$208

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Treasure Island - Bright Designer - FLASH SALE	$25,251	$135	48%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (24)
Luxury & Style Meets High Tech in Heart of ATL	$32,706	$109	76%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (339)
Magical Treehouse + Tiny Home + Hot Tub	$64,805	$207	78%	1	1	1	$85	❌	✅	✅	N / Y	⭐️ 5 (547)
Ponce City Market - Sears Loft by ALR	$51,939	$233	56%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (32)
Ponce City Market - Magnolia Loft by ALR	$43,846	$240	47%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (17)
Suite O4W	$21,361	$83	67%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (253)
Hidden Modern Bliss \| 1 bed in Heart of O4W.	$29,996	$102	76%	1	1	5	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (239)
Ponce City Market - Mason Loft by ALR	$40,651	$222	46%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (27)
New Building Downtown Atlanta Cozy Ponce City	$34,201	$104	83%	1	1	1	$70	❌	❌	❌	Y / N	⭐️ 5 (10)
Contemporary Urban Sanctuary-1 Bdrm Container Home	$29,535	$126	63%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (78)
Horned Owl \| 1 bed in O4W	$44,139	$138	85%	1	1	7	$70	❌	❌	✅	Y / Y	⭐️ 5 (18)
Downtown! New-Built! Roof-top balcony! City View!	$34,927	$127	69%	1	1	4	$75	❌	❌	❌	Y / Y	⭐️ 5 (104)
Iconic ATL Duplex in Old 4th Ward- Sleeps 2	$14,924	$115	31%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Sliding Door (Across from Ponce City Market)	$41,472	$135	79%	1	1	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (19)
Garden Apartment in O4W	$24,868	$74	91%	1	1	2	$49	❌	❌	❌	Y / Y	⭐️ 5 (296)
Bohemian Bliss - Designer Haven - FLASH SALE	$21,724	$132	43%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.5 (18)
Luxury private suite in modern home in O4W	$45,530	$131	94%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (633)
Ponce Paradise - Vintage Home, Steps to Ponce City	$33,333	$113	77%	1	1	1	$59	❌	❌	❌	Y / Y	⭐️ 4.5 (85)
Ponce City Market by ALR - Aviary Abode	$71,746	$317	59%	1	1	1	$149	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Vintage Industrial (across from Ponce City Market)	$39,579	$129	81%	1	1	3	$120	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Haven Hideaway - Bright & Tranquil Designer Escape	$33,016	$182	47%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 5 (20)
Centro Pacifico (Across from Ponce City Market)	$40,313	$140	77%	1	1	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (14)
Luxury 1B1B w/Balcony Downtown	$28,460	$108	72%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Modern Oasis in Midtown w/skyline views, fast wifi	$42,044	$119	93%	1	1	30	$225	❌	❌	❌	Y / Y	⭐️ 5 (70)
Night Owl \| 1 bed in O4W	$44,502	$131	90%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (21)
BeltLine 1 Bedroom Apartment O4W	$30,548	$127	63%	1	1	3	$125	✅	❌	✅	Y / N	⭐️ 5 (3)
Luxury Loft Penthouse Roof Balcony Washer Dryer 54	$42,621	$137	85%	1	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Iconic ATL Duplex in Old 4th Ward- Sleeps 4	$22,501	$138	40%	1	1	2	$240	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Modern with Dog Yard. Off-street Parking.	$37,817	$138	73%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (72)
Atlanta, Ga	$12,894	$96	33%	1	1	1	$75	❌	❌	✅	Y / N	⭐️ 4.8 (14)
Luxury New 1B1B Private Balcony! City View!	$17,174	$102	46%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Luxury 1B1B w/Balcony Downtown	$22,025	$118	51%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Garden Guesthouse: An O4W Oasis	$29,527	$99	81%	1	1	4	$60	❌	❌	✅	N / Y	⭐️ 5 (16)
Champagne Wishes - Old 4th Ward Designer Retreat	$65,496	$189	92%	1	1	2	$152	❌	❌	✅	Y / Y	⭐️ 5 (5)
Caviar Dreams - Luxurious King Suite Near Beltline	$51,454	$198	71%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4 (5)
Midtown Inman Park 1 bedroom serviced apartment	$27,366	$126	57%	1	1	3	$120	✅	❌	✅	Y / N	⭐️ 5 (3)
Private Studio Steps To The Beltline and PCM	$42,417	$147	78%	1	1	29	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Midtown Inman Park 1-Bedroom	$25,620	$125	56%	1	1	3	$0	✅	❌	✅	Y / N	⭐️ 5 (3)

Return Metrics

-433.95% 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)	-$18,877	-$37,754	-$56,631	-$75,508	-$94,385	-$188,770	-$566,312
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	-$18,877	-$37,754	-$56,631	-$75,508	-$94,385	-$188,770	-$566,312

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-433.95%

Payback Period Days

Return on Investment

-433.95%

577 Rankin St NE Atlanta, Georgia, 30308

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$33,475

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $152/night at 60% occupancy ($33,310.25). Airbtics projects $141/night at 65% occupancy ($33,474).

Occupancy Rate

Top 58% 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.

$34,670

Avg annual revenue

65%

Avg occupancy rate

$141

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

$30k

$50k

$75k

-$18,877

Profit

Revenue

$33,475

Operating Expenses

$16,352

Operating Income

$17,123

Net Effective Rent

$36,000

Profit (Cash Flow)

-$18,877

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-433.95%

Payback Period Days