BNBCalc Short Term Rental Rental Arbitrage Analysis 6435 Looper Lake Drive, Flowery Branch, GA

3 bed • 4 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$51,006

Profit (Cash Flow)

$13,164

Cash on Cash Return

144.7%

Annual Revenue

$51,006

AirDNA projects $186/night at 57% occupancy ($38,723). Airbtics projects $245/night at 57% occupancy ($51,006). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 57% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,854	$48,603	$72,369	$131,590
Occupancy	44%	58%	69%	83%
Nightly Rate	$177	$221	$276	$421

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sharp Cape Cod 4 beds, 2 Bath w/finished basement	$45,856	$187	67%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (41)
A Relaxing Enchanted Resort	$47,418	$266	47%	3	2	1	$69	❌	✅	✅	Y / Y	⭐️ 4.5 (5)
Hidden Gem near Lake /Road Atlanta Race	$43,661	$169	68%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (18)
Six queen beds in beautiful house \| near to LAKE	$52,484	$180	75%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy family stay-8people	$42,470	$237	45%	3	2	1	$149	❌	❌	✅	Y / Y	⭐️ 5 (77)
Lake Lanier Haven \| Close to ATL \| Stylish & Fun!	$71,189	$306	60%	3	2	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (28)
King Bed Comfy Town House, near Chateau Elan	$37,785	$178	58%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cozy 3 bedrooms/chateau elan area/road Atlanta	$38,997	$149	69%	3	2.5	3	$135	❌	❌	✅	Y / Y	⭐️ 5 (69)
The Shoreland Home on Lake Lanier With Dock	$126,699	$368	90%	3	4	2	$245	❌	❌	❌	Y / Y	⭐️ 5 (107)
The Bridge House	$32,723	$196	38%	3	3	1	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Stunning Lake Chalet by Margaritaville & Aqualand	$58,480	$437	36%	3	3.5	3	$275	✅	❌	✅	Y / Y	⭐️ 5 (17)
Admiral's Sandy Beach Villa	$94,108	$485	52%	3	4	3	$275	❌	✅	✅	Y / Y	⭐️ 5 (18)
Paradise Lake Front Property	$53,227	$319	43%	3	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Whiskey Barrel A-Frame Cabin Farmhouse, Hot Tub	$52,034	$188	72%	3	3	2	$175	❌	✅	✅	Y / Y	⭐️ 5 (251)
Ridgeview Farm - Private Home on 3 Acres	$52,733	$213	64%	3	1.5	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (19)
Enchantress Lake Cottage \| KING BED \| Sleeps 10	$43,836	$203	59%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (50)
Lake Lanier Islands - Marina View w/Spa & Skeeball	$101,501	$461	59%	3	3.5	2	$149	❌	✅	✅	Y / Y	⭐️ 5 (81)
10 Guest Suburban Getaway Near the Mall of Georgia	$55,191	$251	56%	3	2.5	1	$149	❌	❌	❌	Y / Y	⭐️ 5 (97)
Buford Home in Buford City School District	$38,850	$170	58%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Welcoming Townhome in Braselton Near Chateau Elan	$32,855	$177	49%	3	2.5	2	$93	✅	❌	❌	Y / Y	⭐️ 5 (83)
Cozy Buford home close to Lake Lanier & Mall of GA	$19,616	$102	47%	3	2	2	$115	✅	❌	❌	Y / Y	⭐️ 4.5 (12)
Cute Cozy Farmhouse in Braselton	$35,028	$240	38%	3	2	5	$195	❌	❌	✅	Y / Y	⭐️ 5 (4)
NEW🌈 🏡Stylish&Cozy Vibes, Minutes to Chateau Elan💥	$40,313	$243	42%	3	2	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (34)
30%off Balcony w/ Walk-In Closet + Pool and tennis	$77,755	$270	76%	3	2	2	$130	✅	❌	✅	Y / Y	⭐️ 5 (42)
Stylish and Cozy 3bd Retreat with Modern Amenities	$44,853	$140	84%	3	2	4	$185	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Peaceful stay near Road Atlanta & Chateau Elan	$46,449	$225	54%	3	4	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (25)
The Round House near Lake Lanier	$15,893	$141	28%	3	1.5	2	$99	❌	❌	❌	N / Y	⭐️ 5 (39)
Lake Lanier/Château E’lan 2 Mi	$44,438	$197	60%	3	2	2	$125	❌	❌	❌	N / Y	⭐️ 5 (9)
Christams Decorated with 6 queen beds	$70,049	$220	83%	3	2	1	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Guest Suite with 3 Bedrooms in Basement	$13,503	$117	30%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (3)
A spacious & luxurious 3 bedroom suite	$20,551	$192	28%	3	2	1	$99	✅	✅	✅	N / Y	⭐️ 4.7 (30)
Sleeps 8, Lake Lanier Peaceful Retreat	$47,774	$226	54%	3	2	1	$160	✅	❌	❌	Y / Y	⭐️ 5 (38)
Relaxing Oasis W/Patio. Close 2 Park, Winery & Spa	$44,292	$148	78%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
Lakehouse: with 2 slip dock and a detached suite	$66,768	$550	32%	3	4.5	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (27)
Tranquil Lakeside Getaway with Modern Comfort	$96,949	$420	59%	3	2	3	$455	❌	❌	❌	Y / Y	⭐️ 5 (6)
Picturesque Family Haven ~ King Beds ~ Backyard	$48,884	$159	84%	3	2	14	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Cozy Ranch Near Northeast Medical Center	$17,141	$223	21%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Luxurious Retreat Chateau Allure	$62,411	$294	58%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (30)
Remodeled Family Home ~ 2 Mi to Lake Lanier!	$94,606	$308	79%	3	2	3	$181	❌	❌	❌	Y / Y	⭐️ 5 (14)
☀Picturesque Family Haven ~ ♛King Beds ~ Backyard☀	$80,423	$248	87%	3	2	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (76)

Return Metrics

144.65% 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)	$13,163	$26,327	$39,490	$52,654	$65,817	$131,635	$394,905
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	$13,163	$26,327	$39,490	$52,654	$65,817	$131,635	$394,905

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

144.65%

Payback Period Days

252

Return on Investment

144.65%

6435 Looper Lake Dr Flowery Branch, Georgia, 30542

3 bed • 4 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$51,006

Annual Revenue

BNBCalc predicts this property will get $245 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

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.

$52,744

Avg annual revenue

57%

Avg occupancy rate

$245

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

$50k

$85k

$130k

$13,164

Profit

Revenue

$51,006

Operating Expenses

$18,631

Operating Income

$32,376

Net Effective Rent

$19,212

Profit (Cash Flow)

$13,164

$9,100

Cash Investment

Renos & Furnishing

$9,000

Setup Costs

$100

Total

$9,100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

144.65%

Payback Period Days

252