North Georgia STR Market

STR Investment Calculator

Model your short-term rental returns using real Blue Ridge market data. Adjust assumptions to see how your investment performs.

Select Market

Purchase Details

Purchase Price

Down Payment: 20%

10%$97,000100%

Interest Rate (%)

Loan Term (years)

Revenue Assumptions

Avg Daily Rate (ADR)

Occupancy Rate: 53%

20%193 nights/yr90%

Cabiny Fee: 8%

3%8% (vs CabinyVacations 15.5%)20%

Management Fee: 20%

Annual Cash Flow

$3,319

$277/month

Key Metrics

Gross Revenue

before fees

$69,835

Net Revenue

after platform & mgmt

$50,282

Total Expenses

incl. mortgage

$46,962

Cap Rate

NOI / purchase price

7.2%

Cash-on-Cash Return

cash flow / down payment

3.4%

Gross Yield

gross revenue / price

14.4%

Break-even Occupancy

min occupancy to cover costs

49.5%

Monthly Mortgage

30yr @ 7.25%

$2,647

5-Year Projection

Projected property value$562,248

Year 5 annual revenue$77,104

Total equity built$92,150

Assumes 3% annual appreciation, 2% revenue growth

Cabiny vs. CabinyVacations

At $69,835 gross revenue, listing on Cabiny at 8% vs. CabinyVacations at 15.5% saves:

$5,238 / year