BNBCalc.com Investment Analysis Report of 626 Vine St, Athens, GA, 30601

3 bed • 2 bath • 6 guests • $275,000

BNB

Calc

Return Metrics

25.21% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

25.21%

Cap Rate

13.32%

Return on Investment

40.48%

Annual Revenue

$57,833

AirDNA projects $273/night at 58% occupancy ($57,832). Airbtics projects $275/night at 47% occupancy ($47,207). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$22,669$45,095$66,892$104,395
Occupancy31%48%56%67%
Nightly Rate$195$251$316$414

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Charming Retreat! Walk to Downtown & Stadium
$66,909
$275
66%
3382$160❌❌❌N / Y⭐️ 5 (57)Profile

B

Athens Getaway, Walk to Downtown
$61,911
$311
52%
3472$150❌❌✅N / Y⭐️ 4.9 (19)Profile

C

Artist's House-Walk to Campus, Stadium, Downtown
$29,168
$111
64%
3382$150❌❌❌N / Y⭐️ 5 (179)Profile

D

3/1 One Mile to Downtown 1.4 mi to Sanford Stadium
$45,765
$242
51%
3161$60❌❌❌N / Y⭐️ 5 (74)Profile

E

(3) Lake Front, 2.3 miles to UGA, Arch, Downtown!
$67,833
$335
53%
3361$95❌❌❌N / Y⭐️ 5 (21)Profile

Operating Expenses

Monthly Expenses

$1,767

Annual Expenses

$21,198

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,182

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$482

Management & Platform Fees

$145

Platform Fee (i.e. Airbnb)

$145

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,545

Annual Mortgage & Tax

$18,540

Downpayment

Purchase Price

$275,000

Percent Down

20%

Total Downpayment

$55,000

Total Loan Amount

$220,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,319

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$227

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

$13,052

Deductible property tax

$2,722

Est. Depreciation Value

$132,095

Profit on this property

$36,634

Your total deduction

$111,235

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,235)

$38,765

Your old tax bill

$45,000

Your new tax bill

$11,630

Estimated tax savings

$33,370

property-location

626 Vine St Athens, Georgia, 30601

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,319/mo

Agent

Inquire about this property

Contact Agent

$30,400

Zestimate

145

Airbnb Investor Score

$18,094

Annual Profit

13.3%

Cap Rate

25.2%

Cash on Cash

$57,833

Annual Revenue

BNBCalc predicts this property will get $275 per night with 47% occupancy, putting it in the top 49% 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

25.21%

Cap Rate

13.32%

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

$13,052

Deductible property tax

$2,722

Your total deduction

$21,187

Your adjusted annual income

$150,000 - $21,187 = $128,813

Taxes on $128,813 (30%)

$38,644

Your old tax bill

$45,000

Your new tax bill

$38,644

Estimated tax savings

$6,356

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