BNBCalc Short Term Rental Rental Arbitrage Analysis 44 Krog St Ne

1 bed • 1 bath • 3 guests • $0

BNB

Calc

Report by:

tonitamera_143@yahoo.com

Annual Revenue

$40,732

Profit (Cash Flow)

-$1,763

Cash on Cash Return

-1763.2%

Annual Revenue

$40,732

AirDNA projects $162/night at 57% occupancy ($33,726). Airbtics projects $164/night at 68% occupancy ($40,732). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $164 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,906	$40,104	$68,770	$93,000
Occupancy	46%	76%	88%	95%
Nightly Rate	$112	$139	$205	$259

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
A Elevated Luxury Smart Beltline Loft	$96,078	$280	91%	1	1	2	$49	❌	❌	❌	N / Y	⭐️ 5 (259)
B Newly Renovated Hip Historic Loft, Walk Everywhere!	$51,449	$139	94%	1	1	2	$98	❌	❌	❌	N / Y	⭐️ 4.9 (322)
C Modern Beltline Hideaway - Carriage House	$33,330	$97	85%	1	1	2	$65	❌	❌	❌	N / Y	⭐️ 4.9 (201)
D NY Style Contemporary Loft on Atlanta's BeltLine	$34,660	$195	46%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (57)
E Artsy Historic Loft on The BeltLine	$56,028	$178	86%	1	2	3	$0	❌	❌	❌	N / Y	⭐️ 5 (74)
F Luxury Smart Beltline Loft	$101,895	$286	96%	1	1	2	$49	❌	❌	❌	N / Y	⭐️ 5 (160)
G Krog St. Market & Beltline Loft	$16,064	$105	33%	1	1	2	$99	✅	❌	❌	N / Y	⭐️ 5 (9)
H Stylish Inman Park House one bl from Beltline	$33,070	$102	80%	1	1	2	$95	❌	❌	✅	N / Y	⭐️ 5 (152)
I Historic upscale artist loft on the Beltline	$26,274	$228	31%	1	1	3	$100	❌	❌	❌	N / Y	⭐️ 5 (67)
J Studio@Krog St Mkt - Inman Park!	$31,155	$119	67%	1	1	1	$90	❌	❌	❌	N / Y	⭐️ 5 (65)
K Beltline Artist Studio by Krog Street Market	$37,030	$137	73%	1	1	14	$100	❌	❌	✅	N / Y	⭐️ 5 (25)
L Luxury Palace on the Beltline	$12,971	$158	18%	1	1	2	$150	✅	❌	✅	N / Y	⭐️ 4.3 (6)
M Enjoy the Beltline and PCM in the heart of Atlanta	$37,552	$135	76%	1	1	1	$0	✅	❌	❌	N / Y	⭐️ 4.9 (34)
N Inman Park Studio Apartment	$38,581	$98	99%	1	1	10	$100	✅	❌	❌	N / Y	⭐️ 0 (0)
O New Krog Market Overlook by ALR	$38,821	$216	46%	1	1	1	$99	❌	❌	✅	N / Y	⭐️ 5 (2)

44 Krog St NE Atlanta, Georgia, 30307-2541

1 bed • 1 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

$7,394

Zestimate

Atlanta

Guide

Zoning

Market

Guide

Laws

Market Data

$40,732

Annual Revenue

BNBCalc predicts this property will get $164 per night with 68% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$42,997

Avg annual revenue

68%

Avg occupancy rate

$164

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

$105k

-$1,763

Profit

Revenue

$40,732

Operating Expenses

$17,295

Operating Income

$23,437

Net Effective Rent

$25,200

Profit (Cash Flow)

-$1,763

$100

Cash Investment

Renos & Furnishing

Setup Costs

$100

Total

$100

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1,763.15%

Payback Period Days