BNBCalc Short Term Rental Investment Analysis 1834 Avon Ave Sw

3 bed • 2 bath • 9 guests • $349,800

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$39,194

Profit (Cash Flow)

-$3,177

Cap Rate

5.8%

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

BNB Calc projects a 49% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,421	$30,342	$47,719	$80,523
Occupancy	34%	47%	60%	83%
Nightly Rate	$140	$162	$202	$249

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Cascade King	$34,892	$140	60%	3	3	2	$170	❌	❌	✅	N / Y	⭐️ 4.7 (28)
Heart Of Atl W/ King Bed, Parking & 1pm Check-In	$22,607	$176	29%	3	3	2	$145	❌	❌	❌	N / Y	⭐️ 4.9 (89)
Downtown ATL (Great for Long Stays) Garden Home	$60,277	$308	47%	3	3	2	$185	❌	❌	❌	N / Y	⭐️ 4.9 (61)
Bungalow with Private Yard, 5 Miles from Downtown!	$37,738	$142	63%	3	3	2	$175	❌	❌	❌	N / Y	⭐️ 4.5 (31)
Boho Vibes in the City w/OutDoor Movie Rental	$28,447	$175	41%	3	1	2	$99	❌	❌	❌	N / Y	⭐️ 4.5 (22)
Stylish Cozi Abode of Atlanta!	$25,536	$197	30%	3	3	1	$135	❌	❌	❌	N / Y	⭐️ 4.9 (12)
3 BED/2 BATH IN CITY OASIS WITH PATIO & HOT TUB!	$19,724	$156	33%	3	2	2	$80	❌	✅	❌	N / Y	⭐️ 4.8 (59)
Cozy SW Atlanta Retreat: Your Home Away from Home	$23,066	$173	35%	3	1	2	$150	❌	❌	❌	N / Y	⭐️ 4.8 (24)
Cozy Home Near Beltline	$47,465	$153	74%	3	2	2	$145	❌	❌	❌	N / Y	⭐️ 5 (59)
Newly renovated 3bd 2ba 5 mins from downtown Atl.	$27,946	$140	47%	3	2	2	$200	❌	❌	❌	N / Y	⭐️ 4.8 (63)
Light and Bright 3Bedroom Home in Downtown Atlanta	$28,632	$132	49%	3	2	2	$130	❌	❌	✅	N / Y	⭐️ 4.7 (82)
Spacious, quiet home near downtown ATL & airport!	$44,239	$181	60%	3	3	2	$175	❌	❌	✅	N / Y	⭐️ 4.8 (26)
Signature Villa ATL (Tyler Perry/Airport/Downtown)	$43,829	$250	46%	3	3	2	$150	❌	❌	❌	N / Y	⭐️ 4.9 (11)
Cozy 3BR+ City Access w/ KingBed	$26,647	$112	59%	3	2	3	$200	❌	❌	❌	N / Y	⭐️ 5 (33)
Cozy Getaway: 3-Bed with Hot Tub	$54,895	$249	59%	3	2	2	$125	❌	✅	❌	N / N	⭐️ 0 (0)
Cozy West End Oasis 12 min to downtown ATL	$97,893	$231	94%	3	3	2	$90	❌	❌	❌	N / Y	⭐️ 5 (77)
Spacious Retreat near Downtown, ATL	$50,234	$200	63%	3	3	1	$165	❌	❌	❌	N / Y	⭐️ 4.9 (34)
Hot Tub Hideaway: Beautiful Bungalow / Backyard	$24,248	$211	29%	3	2	2	$100	❌	✅	✅	N / Y	⭐️ 4.7 (82)
Newly Renovated 3/2 ATL Westside Bungalow	$22,993	$122	44%	3	2	2	$115	❌	❌	❌	N / Y	⭐️ 4.7 (71)
Atlanta Serene Retreat 3BR home	$27,837	$100	62%	3	2	3	$140	❌	❌	❌	N / Y	⭐️ 4.8 (23)
ATL's Charmer \| 3br Home By Airport & Attractions	$26,925	$126	54%	3	2	3	$60	❌	❌	✅	N / Y	⭐️ 4.5 (63)
Radiant 3BDx2B mins from Midtown w/ freeParking	$35,849	$185	50%	3	2	2	$150	✅	❌	✅	N / Y	⭐️ 4.6 (80)
West End Bungalow Perfect to Work, Play, & Escape	$23,277	$159	40%	3	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.7 (66)
Sanctuary in the City😊	$22,337	$112	45%	3	2	2	$125	❌	❌	❌	N / Y	⭐️ 4.6 (33)
3BR/3Bath Charming Cascade Ranch!!!	$36,396	$283	33%	3	3	1	$130	❌	❌	✅	N / Y	⭐️ 4.7 (158)
Minutes from Downtown Modern Atl Ultimate Get-Away	$15,153	$230	18%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 4.6 (5)
New Exclusive Beltline Beauty	$58,771	$434	37%	3	4	1	$200	❌	✅	❌	N / Y	⭐️ 3.6 (3)
Nook in the City	$52,118	$160	89%	3	2	2	$0	❌	❌	❌	N / Y	⭐️ 5 (31)
Atlanta City Oasis	$12,426	$196	10%	3	1	2	$125	✅	❌	❌	N / Y	⭐️ 5 (2)
Amazing 3 Bedroom, 2 Bathroom, Ranch House	$23,157	$247	21%	3	2	1	$120	❌	❌	✅	N / Y	⭐️ 5 (10)
Urban Getaway Beautiful Home (3 bedroom 2 bath)	$34,775	$148	56%	3	2	1	$160	❌	❌	❌	N / Y	⭐️ 4.7 (42)
Perfect Atlanta Getaway Home Near The City!	$49,547	$163	78%	3	3	3	$145	❌	❌	✅	N / Y	⭐️ 4.8 (14)
Location, location, location!!! STRL-2022-01279	$26,352	$160	45%	3	3	2	$0	❌	❌	✅	N / Y	⭐️ 5 (16)
King Bed Home with Southern Charm	$77,570	$249	83%	3	2	2	$125	❌	❌	❌	N / Y	⭐️ 4 (3)
3BR home with fireplace, enclosed yard, W/D	$12,934	$186	19%	3	2	2	$0	❌	❌	✅	N / Y	⭐️ 5 (1)
New! West End Cozy Home	$11,639	$162	16%	3	3	2	$176	❌	❌	❌	N / Y	⭐️ 4 (2)
Westside Beltline Bungalow	$33,680	$142	59%	3	2	3	$150	❌	❌	❌	N / Y	⭐️ 4.5 (42)
New Cozy cottage home!	$36,302	$93	98%	3	1	1	$95	❌	❌	✅	N / Y	⭐️ 4.2 (7)
Charming Abode Near Downtown ATL	$37,133	$114	89%	3	2	31	$125	❌	❌	❌	N / Y	⭐️ 5 (2)
3BR home with fireplace, enclosed yard, W/D	$25,229	$135	37%	3	2	2	$179	❌	❌	✅	N / Y	⭐️ 4.9 (11)

1834 Avon Ave SW Atlanta, Georgia, 30311-2710

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,678/mo

This property is for sale!

Contact

test at Test

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$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 46% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$35,017

Avg annual revenue

50%

Avg occupancy rate

$180

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

$40k

$70k

$100k

-$3,177

Profit

Revenue

$39,194

Operating Expenses

$18,775

Operating Income

$20,419

Mortgage & Taxes

$23,596

Profit (Cash Flow)

-$3,177

$88,954

Cash Investment

Down Payment

$69,960

Renos & Furnishing

$8,500

Closing Costs

$10,494

Total

$88,954

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.57%

Cap Rate

5.83%

Return on Investment

12.08%

STR 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

$21,548

Your adjusted annual income

$150,000 - $21,548 = $128,452

Taxes on $128,452 (30%)

$38,536

Your old tax bill

$45,000

Your new tax bill

$38,536

Estimated tax savings

$6,464

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

Property Overview

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

Lot size:

9,583 sqft

Year built:

1945

Size:

1,544 sqft

Type:

SFR

Parking:

Heating:

CENTRAL

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 9,583 sqft

Building area: 1,544 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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

Date	Sale Price	% Financed	Buyer
10/27/23	$0	0%	Kmdk Enterprises Llc
07/18/23	$0	0%	Kmdk Enterprises Llc
02/29/08	$0	0%	Hall,Rhonda M
02/29/08	$0	0%	Rhonda M Hall
02/23/06	$0	0%	Hall,Rhonda M
02/23/06	$0	0%	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 School0
Middle School: Sylvan Hills Middle School with 5/10 star rating
High School: Booker T. Washington High School with 2/10 star rating