BNBCalc Short Term Rental Rental Arbitrage Analysis GA-10, Thomson, McDuffie County, GA

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$32,215

Profit (Cash Flow)

$8,827

Cash on Cash Return

202.9%

Annual Revenue

$32,215

AirDNA projects $95/night at 55% occupancy ($19,083). Airbtics projects $126/night at 70% occupancy ($32,214). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 70% occupancy rate, $126 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,439	$31,913	$39,462	$55,718
Occupancy	59%	75%	83%	90%
Nightly Rate	$106	$114	$127	$166

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The lil Cottage at Usry House	$21,326	$112	49%	1	1	3	$75	❌	❌	✅	N / Y	⭐️ 5 (25)
Cottage Near Fort. Eisenhower	$24,228	$86	75%	1	1	1	$20	❌	❌	❌	Y / Y	⭐️ 5 (223)
Deer View 16 Acre, king Bed, No Pet Fee	$36,041	$114	84%	1	1	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (123)
Mulberry on 16 Acres, King Bed, No pet fee	$40,737	$121	90%	1	1	2	$49	❌	❌	✅	Y / Y	⭐️ 5 (101)
RV on Scottish Highland Farm!	$17,165	$134	35%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 0 (1)
Antique cabin on working farm.	$25,693	$78	90%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 5 (400)
Welcome to the Good Vibes Cottage	$23,001	$120	50%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (93)
The Barndominium	$31,080	$111	74%	1	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (43)
Mom’s Cozy House in Grovetown Available for TDYs!	$29,942	$101	81%	1	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (12)
Relaxing RV sits near creek & surrounded by nature	$42,607	$166	68%	1	1	2	$75	❌	❌	✅	N / N	⭐️ 0 (2)
Guesthouse on 3 acres with pool and fishing pond	$75,945	$250	83%	1	2	4	$0	✅	❌	❌	N / N	⭐️ 0 (0)

Return Metrics

202.91% 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)	$8,826	$17,653	$26,479	$35,306	$44,133	$88,266	$264,798
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	$8,826	$17,653	$26,479	$35,306	$44,133	$88,266	$264,798

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

202.91%

Payback Period Days

180

Return on Investment

202.91%

GA-10 Thomson, Georgia

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

$32,215

Annual Revenue

BNBCalc predicts this property will get $126 per night with 70% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 65% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

11 Airbnb Comparables

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

$33,433

Avg annual revenue

70%

Avg occupancy rate

$126

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

$35k

$55k

$75k

$8,827

Profit

Revenue

$32,215

Operating Expenses

$16,188

Operating Income

$16,027

Net Effective Rent

$7,200

Profit (Cash Flow)

$8,827

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

202.91%

Payback Period Days

180