BNBCalc.com Investment Analysis Report of 1834 Avon Ave Sw

3 bed • 2 bath • 9 guests • $349,800

BNB

Calc

Return Metrics

-3.56% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-3.56%

Cap Rate

5.83%

Return on Investment

12.09%

Annual Revenue

$39,194

AirDNA projects $219/night at 49% occupancy ($39,194). Airbtics projects $180/night at 50% occupancy ($32,871). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$18,421$30,342$47,719$80,523
Occupancy34%47%60%83%
Nightly Rate$140$162$202$249

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

The Cascade King
$34,892
$140
60%
3362$170❌❌✅N / Y⭐️ 4.7 (28)Profile

B

Heart Of Atl W/ King Bed, Parking & 1pm Check-In
$22,607
$176
29%
3362$145❌❌❌N / Y⭐️ 4.9 (89)Profile

C

Downtown ATL (Great for Long Stays) Garden Home
$60,277
$308
47%
3362$185❌❌❌N / Y⭐️ 4.9 (61)Profile

D

Bungalow with Private Yard, 5 Miles from Downtown!
$37,738
$142
63%
3362$175❌❌❌N / Y⭐️ 4.5 (31)Profile

E

Boho Vibes in the City w/OutDoor Movie Rental
$28,447
$175
41%
3162$99❌❌❌N / Y⭐️ 4.5 (22)Profile

Operating Expenses

Monthly Expenses

$1,565

Annual Expenses

$18,775

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,027

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$327

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,966

Annual Mortgage & Tax

$23,592

Downpayment

Purchase Price

$349,800

Percent Down

20%

Total Downpayment

$69,960

Total Loan Amount

$279,840

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,678

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$289

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

9,583 sqft

Year built:

1945

Size:

1,544 sqft

Type:

SFR

Parking:

-

Heating:

CENTRAL

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
1298 Centra Villa Dr Sw211,42420,1251950$619,00039
1303 Lockhaven Cir Sw2190912,4151950$240,00033
1327 Elizabeth Ave Sw218378,9731950$50,0000
1349 Lockhaven Cir Sw411,01011,5871945$185,000111
1418 Downs Dr Sw211,22719,0361950$370,00069
1407 Westmont Rd Sw211,06111,1511950$150,00040
1411 Boulevard Lorraine Sw211,27210,5851950$329,00077
2185 Montrose Ave Sw221,0689,9751940$00
1470 Pollard Dr Sw421,40418,6871950$00
2018 Rector Dr Sw211,27810,8461955$275,0000

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:9,583 sqft
  • Building area: 1,544 sqft
  • Garage: -
  • Heating: Central
  • Pool: No
  • Fireplaces: 1
  • Basement: No basement

Lot Info

  • Zoning: R4
  • Land Use: Residential
  • Parcel Number: 14 016900030039
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $101,520
  • County Est. Land Value: $156,700
  • Assessed Land Value: $62,680
  • County Est. Structure Value: $97,100

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
10/27/23$00%Kmdk Enterprises Llc
07/18/23$00%Kmdk Enterprises Llc
02/29/08$00%Hall,Rhonda M
02/29/08$00%Rhonda M Hall
02/23/06$00%Hall,Rhonda M
02/23/06$00%Rhonda M Ball

Ownership

  • Name: Kmdk Enterprises Llc
  • Owner Occupied: No
  • Owner Mailing Address: 1834 Avon Ave Sw, Atlanta, Ga 30311
  • Years Owned: 0
  • Home Equity: $3,150
  • Mortgage Balance Remaining: $242,250
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Venetian Hills Elementary School with 0 star rating
  • Middle School: Sylvan Hills Middle School with 5 star rating
  • High School: Booker T. Washington High School with 2 star rating

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,602

Deductible property tax

$3,463

Est. Depreciation Value

$92,897

Profit on this property

$20,419

Your total deduction

$92,543

So, your new taxable income is your previous income minus your total deduction ($150,000 - $92,543)

$57,457

Your old tax bill

$45,000

Your new tax bill

$17,237

Estimated tax savings

$27,763

property-location

1834 Avon Ave SW Atlanta, Georgia, 30311-2710

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,678/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$39,194

Annual Revenue

BNBCalc predicts this property will get $180 per night with 50% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-3.56%

Cap Rate

5.83%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$16,602

Deductible property tax

$3,463

Your total deduction

$29,185

Your adjusted annual income

$150,000 - $29,185 = $120,815

Taxes on $120,815 (30%)

$36,244

Your old tax bill

$45,000

Your new tax bill

$36,244

Estimated tax savings

$8,756

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com