BNBCalc.com Investment Analysis Report of 3235 Roswell Rd NE UNIT 615, Atlanta, GA, 30305

2 bed • 2 bath • 6 guests • $365,000

BNB

Calc

Return Metrics

-8.27% 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

-8.27%

Cap Rate

4.69%

Return on Investment

7.79%

Annual Revenue

$35,414

AirDNA projects $202/night at 48% occupancy ($35,414). Airbtics projects $206/night at 53% occupancy ($39,877). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,728$37,371$66,499$90,237
Occupancy41%52%71%77%
Nightly Rate$148$191$251$312

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Gorgeous Buckhead Apartment
$34,766
$339
28%
2142$1✅❌❌N / Y⭐️ 4.7 (45)Profile

B

Grand Buckhead Apartment
$53,739
$358
41%
2143$1✅❌❌N / Y⭐️ 4.7 (29)Profile

C

Free Early Check-in | 2 Balconies | Pool | ATL
$31,159
$145
56%
2162$75✅❌❌N / Y⭐️ 4.8 (37)Profile

D

Condo in the heart of Buckhead with King Bed
$33,493
$108
82%
2241$90❌❌❌N / Y⭐️ 4.8 (324)Profile

E

Unwind in Atlanta Buckhead Area!
$36,731
$176
55%
2141$65✅❌✅N / Y⭐️ 4.7 (20)Profile

Operating Expenses

Monthly Expenses

$1,524

Annual Expenses

$18,284

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$995

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$295

Management & Platform Fees

$89

Platform Fee (i.e. Airbnb)

$89

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,051

Annual Mortgage & Tax

$24,612

Downpayment

Purchase Price

$365,000

Percent Down

20%

Total Downpayment

$73,000

Total Loan Amount

$292,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,751

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$301

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$17,323

Deductible property tax

$3,613

Est. Depreciation Value

$172,266

Profit on this property

$17,130

Your total deduction

$176,072

So, your new taxable income is your previous income minus your total deduction ($150,000 - $176,072)

-$26,072

Your old tax bill

$45,000

Your new tax bill

-$7,822

Estimated tax savings

$52,822

property-location

3235 Roswell Rd NE UNIT 615 Atlanta, Georgia, 30305

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,751/mo

Agent

Inquire about this property

Contact Agent

$342,900

Zestimate

-22

Airbnb Investor Score

-$7,481

Annual Profit

4.7%

Cap Rate

-8.3%

Cash on Cash

$35,414

Annual Revenue

BNBCalc predicts this property will get $206 per night with 53% occupancy, putting it in the top 46% 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

-8.27%

Cap Rate

4.69%

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

$17,323

Deductible property tax

$3,613

Your total deduction

$58,696

Your adjusted annual income

$150,000 - $58,696 = $91,304

Taxes on $91,304 (30%)

$27,391

Your old tax bill

$45,000

Your new tax bill

$27,391

Estimated tax savings

$17,609

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