1834 Avon Ave SW Atlanta, Georgia, 30311-2710
3 bed • 2 bath • 9 guests • $349,800
Annual Revenue
$39,194
Profit (Cash Flow)
-$3,173
Cap Rate
5.8%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $219/night at 49% occupancy ($39,194) Airbtics projects $180/night at 50% occupancy ($32,872)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$39,194
$39,194
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$34,892 | $140 | 60% | 3 | 3 | 6 | 2 | $170 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (28) | Profile | |
$22,607 | $176 | 29% | 3 | 3 | 6 | 2 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (89) | Profile | |
$60,277 | $308 | 47% | 3 | 3 | 6 | 2 | $185 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (61) | Profile | |
$37,738 | $142 | 63% | 3 | 3 | 6 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.5 (31) | Profile | |
$28,447 | $175 | 41% | 3 | 1 | 6 | 2 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.5 (22) | Profile |
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%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com