BNBCalc Short Term Rental Investment Analysis 3024 Antler Trl

4 bed • 3 bath • 9 guests • $427,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$68,929

Profit (Cash Flow)

$17,484

Cap Rate

10.8%

Annual Revenue

$68,929

AirDNA projects $337/night at 56% occupancy ($68,928). Airbtics projects $355/night at 53% occupancy ($68,720). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $337 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,486	$79,588	$100,521	$153,814
Occupancy	31%	64%	71%	73%
Nightly Rate	$234	$327	$368	$538

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Huge 4 Bedroom House with Amazing Pool	$131,367	$900	36%	4	4	3	$450	✅	❌	❌	Y / Y	⭐️ 5 (1)
Backyard Beach with Pool	$134,340	$498	68%	4	4	3	$375	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
Urban Oasis: Spacious 4BR Cabin, Sleeps 9	$55,810	$232	61%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (29)
Golden IV, Stunning Marietta Home With Game Room.	$66,963	$241	72%	4	3	3	$105	✅	❌	✅	Y / Y	⭐️ 4.8 (43)
Stunning Renovated Home Near Battery Park and City	$38,763	$339	30%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Ranch Style Home & Plenty Of BKYD Space Near KSU	$53,603	$181	76%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Marietta Villa with Heated Indoor Pool	$95,460	$378	69%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (43)
5,000 sq ft - The Presidential Estate	$35,136	$320	30%	4	5	7	$195	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
Lux 4Bed/3Bath pet friendly Home in Marietta/GA	$28,857	$334	20%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (3)
Beautiful 4 bedroom home	$40,123	$128	73%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.4 (67)

Return Metrics

16.38% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,484	$34,968	$52,452	$69,936	$87,420	$174,840	$524,520
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$4,194	$8,648	$13,376	$18,396	$23,726	$55,729	$341,600
Down Payment	$85,400	$85,400	$85,400	$85,400	$85,400	$85,400	$85,400
Property Appreciation	$12,810	$26,004	$39,594	$53,592	$68,010	$146,852	$609,441
Total Return	$120,254	$155,751	$191,919	$228,786	$266,382	$466,474	$1,571,919

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.38%

Cap Rate

10.84%

Return on Investment

31.98%

3024 Antler Trail Marietta, Georgia, 30066-4112

4 bed • 3 bath • 9 guests

Purchase Price

Est. $2,048/mo

Inquire about this property

Contact Agent

$450,900

Zestimate

$68,929

Annual Revenue

BNBCalc predicts this property will get $355 per night with 53% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$68,042

Avg annual revenue

53%

Avg occupancy rate

$355

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

$30k

$65k

$100k

$135k

$17,484

Profit

Revenue

$68,929

Operating Expenses

$22,641

Operating Income

$46,288

Mortgage & Taxes

$28,804

Profit (Cash Flow)

$17,484

$96,150

Cash Investment

Down Payment

$85,400

Renos & Furnishing

$10,750

Total

$96,150

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.38%

Cap Rate

10.84%

Return on Investment

31.98%

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

$20,266

Deductible property tax

$4,227

Your total deduction

$34,958

Your adjusted annual income

$150,000 - $34,958 = $115,042

Taxes on $115,042 (30%)

$34,512

Your old tax bill

$45,000

Your new tax bill

$34,512

Estimated tax savings

$10,488

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:

10,000 sqft

Year built:

1974

Size:

3,632 sqft

Type:

SFR

Parking:

Heating:

HEAT PUMP

Sold Comparables

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Single Family Residence

Stories: 2

Lot size: 10,000 sqft

Building area: 3,632 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 16048700110

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $128,368

County Est. Land Value: $55,000

Assessed Land Value: $22,000

County Est. Structure Value: $265,920

Market Estimate: $399,402

Sale history

Date	Sale Price	% Financed	Buyer
08/24/23	$0	0%	Elizabeth Treadwell
08/11/23	$438,000	80%	Steven Christopher Dilauro, Gabriela Dilauro
04/05/19	$311,000	80%	Elizabeth Treadwell
05/30/17	$295,000	61%	Bryan D Kinney, Laura J Kinney
12/06/16	$125,000	0%	Orbital Holdings

Ownership

Name: Elizabeth Treadwell

Owner Occupied: No

Owner Mailing Address:

Years Owned: 8

Home Equity: $44,800

Mortgage Balance Remaining: $350,400

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Addison Elementary School with 7/10 star rating
Middle School: Daniell Middle School with 7/10 star rating
High School: Sprayberry High School with 6/10 star rating