BNBCalc Short Term Rental Cohost Analysis 1160 Hammond Dr

1 bed • 1 bath • 1 guests • $258,300

BNB

Calc

Report by:

giovanniwarren20@gmail.com

Owner income

$32,598

Per year

This Airbnb could earn an additional

$2,181

Per month vs a Long-Term Rental

Annual Revenue range

$19,740 - $146,974

Annual Revenue

$46,569

AirDNA projects $128/night at 45% occupancy ($21,038). Airbtics projects $170/night at 51% occupancy ($31,666). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$11,904	$19,740	$37,693	$146,974
Occupancy	33%	45%	69%	91%
Nightly Rate	$96	$115	$145	$436

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Comfort l Biking. Pool. No Cleaning Fee	$45,640	$430	29%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (189)
Comfy \| Cozy \| Perimeter \| 1 BR	$21,228	$100	58%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Entire Luxury Apartment w/ Pool View & Balcony	$22,384	$139	44%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.8 (61)
Indulge Luxury l Hiking. Pool. No Cleaning Fee	$59,804	$430	38%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (233)
LUXURY HIGH-END APARTMENT•CLOSE TO EVERYTHING!!!	$26,542	$98	74%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 4.6 (37)
Luxxe Apt. w/Pool. WiFi. Parkn.	$22,243	$112	48%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
The Experience With Views	$36,636	$110	91%	1	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (83)
Artistic skyrise condo	$23,068	$191	33%	1	1	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (27)
Polished Perimeter Stay	$19,530	$92	58%	1	1	5	$0	✅	❌	✅	Y / Y	⭐️ 4.3 (11)
The Hammond Luxe ( Luxury 1 Bedroom Condo )	$23,501	$92	63%	1	1	2	$50	✅	❌	❌	Y / N	⭐️ 4.9 (18)
Your Condo Getaway	$18,105	$131	35%	1	1	1	$90	✅	❌	❌	Y / Y	⭐️ 4.8 (19)
★The Magnificent Tranquility of ATL★WiFi ★ Parking	$23,761	$107	54%	1	1	1	$85	✅	❌	❌	Y / Y	⭐️ 4.6 (89)
Cozy and quiet one bedroom apt near Buckhead	$17,675	$140	32%	1	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (5)
SUAVE&SPACIOUS SUITE NEAR EVERYTHING(LONG TERM)	$40,471	$118	93%	1	1	22	$89	✅	✅	✅	Y / Y	⭐️ 5 (19)
Modern 1bd Apt, Close to everything, Rooftop Pool	$36,234	$99	100%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (10)
A Unique & Tranquil Getaway	$16,499	$161	28%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
“THE ZEN” w/King Bed/Fast Wi-Fi/Private Parking	$23,051	$134	47%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
- Xclusive - Pristine - 1 BR - Near Perimeter Mall	$27,669	$108	70%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
King Bed Suite City View, Netflix, & FREE parking	$32,759	$125	61%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.5 (70)
Cozy Retreat Near Downtown ATL!	$22,828	$136	41%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (3)
Atlanta Peace and Tranquility	$25,737	$108	59%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 4.4 (6)
Luxxe Apt. w/Pool. WiFi. Parkn2	$43,206	$120	94%	1	1	1	$80	✅	❌	❌	Y / Y	⭐️ 0 (0)
Dunwoody Getaway	$11,105	$82	37%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 3.6 (5)
A Lovely luxurious stay	$58,324	$166	96%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (2)
Spacious 1BR w/2 Bed and balcony near Downtown ATL	$25,501	$81	84%	1	1	30	$150	✅	❌	❌	Y / Y	⭐️ 5 (27)
The Emerald City Apartment	$12,192	$98	34%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Kaka11	$9,990	$78	35%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Cozy \| Xclusive 1 BR Getaway	$10,864	$90	33%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
1 bed Condo with pool & view	$31,622	$120	72%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (0)
Luxury 1 BR w/balcony in North Buckhead	$19,659	$125	43%	1	1	1	$0	✅	❌	❌	Y / N	⭐️ 0 (2)
Cozy City Oasis 1BD Mins. To City /Free Parking	$13,603	$93	40%	1	1	1	$0	✅	✅	✅	Y / Y	⭐️ 5 (4)
The Opulent Getaway	$20,444	$81	69%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Modern condo in a central Atlanta location	$32,474	$90	91%	1	1	5	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (139)
The Luxury Palace Get Away	$28,548	$260	30%	1	1	14	$50	✅	✅	❌	Y / Y	⭐️ 3 (0)
Luxurious Apt Near Mall	$19,764	$90	60%	1	1	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
World of Coca-Cola \| Aquarium. Free Breakfast	$40,180	$499	22%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (1)
Luxury high rise in Perimeter	$7,320	$100	20%	1	1	7	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
World of Coca-Cola \| Aquarium. Free Breakfast	$14,616	$499	8%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (0)
Centennial Olympics City \| Ferris Wheel. Pool	$14,616	$499	8%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4 (29)
Guest Room with 1 King Bed	$29,219	$499	16%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.1 (15)

1160 Hammond Dr Sandy Springs, Georgia, 30328

1 bed • 1 bath • 1 guests

Inquire about this property

Contact Agent

Sandy Springs

Zoning

Laws

$46,569

Annual Revenue

BNBCalc predicts this property will get $170 per night with 51% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 18% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$25,715

Avg annual revenue

51%

Avg occupancy rate

$170

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

$5k

$25k

$40k

$60k

$9,314

Profit

Revenue

$46,569

Cleaning

$6,457

Cohost commission

$9,314

Owner payout

$32,598

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

165,572 sqft

Year built:

2014

Size:

588,846 sqft

Type:

MFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Apartments (Generic)

Stories: 1

Lot size: 165,572 sqft

Building area: 588,846 sqft

Garage: No

Heating: None

Pool: Yes

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 17 0018 LL1029

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $42,309,440

County Est. Land Value: $3,848,500

Assessed Land Value: $1,539,400

County Est. Structure Value: $101,925,100

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/04/15	$0	0%	Aerc 1160 Hammond Llc
03/02/15	$80,350,000	0%	Aerc 1160 Hammond Llc\|Aerc 1160 Hammond Ii Llc

Ownership

Name: 1160 Hammond Ga Owner Llc

Owner Occupied: No

Owner Mailing Address: 233 S Wacker Dr Ste 4700, Chicago, Il 60606

Years Owned: 43

Home Equity: -

Mortgage Balance Remaining: $550,600,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No