BNBCalc Short Term Rental Investment Analysis 10 Central Park Way, Savannah, GA 31407

4 bed • 2 bath • 12 guests • $350,000

BNB

Calc

Annual Revenue

$63,359

Profit (Cash Flow)

$17,832

Cap Rate

11.8%

Annual Revenue

$63,359

AirDNA projects $241/night at 49% occupancy ($43,131). Airbtics projects $209/night at 83% occupancy ($63,358). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 83% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,694	$69,258	$79,969	$90,467
Occupancy	72%	86%	92%	97%
Nightly Rate	$191	$203	$217	$235

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Restful Haven Near Savannah - King Bed	$75,244	$191	97%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
⭐️ Pooler Traveler's Retreat I - Entire House 🏠	$59,236	$209	68%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (197)
Hidden Gem in Pooler	$63,947	$192	91%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (71)
Near Downtown, River, & Airport! Garden City Bliss	$75,067	$293	70%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.6 (43)
Beautiful Home with Lots of Amenities	$65,448	$176	98%	4	4	5	$175	✅	❌	❌	Y / Y	⭐️ 4.9 (13)
"The Peach" Family Friendly Oasis Pets Welcome	$58,699	$198	81%	4	2	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (60)
Savannah Blooms	$54,868	$212	64%	4	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (47)
Beautiful home mins to airport,15 mins to Savannah	$74,543	$219	93%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (76)
Hot Tub Backyard Oasis - Minutes from Savannah	$56,042	$174	88%	4	2	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (42)
Hidden Palace In The City Of Savannah!!!!	$71,241	$229	85%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (66)

Return Metrics

19.59% 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)	$17,832	$35,664	$53,496	$71,329	$89,161	$178,323	$534,969
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$378,332	$406,979	$435,951	$465,257	$494,907	$648,693	$1,384,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.59%

Cap Rate

11.84%

Return on Investment

34.91%

10 Central Park Way Savannah, GA, 31407

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,679/mo

This property is for sale!

Contact Agent

116

Airbnb Investor Score

$17,832

Annual Profit

11.8%

Cap Rate

19.6%

Cash on Cash

$63,359

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $241/night at 49% occupancy.Projected nightly rate is $209/night at 83% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$65,433

Avg annual revenue

83%

Avg occupancy rate

$209

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

$55k

$60k

$70k

$75k

$17,832

Profit

Revenue

$63,359

Operating Expenses

$21,917

Operating Income

$41,442

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$17,832

$91,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$10,500

Closing Costs

$10,500

Total

$91,000

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.59%

Cap Rate

11.84%

Return on Investment

34.91%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$18,291

Your adjusted annual income

$150,000 - $18,291 = $131,709

Taxes on $131,709 (30%)

$39,513

Your old tax bill

$45,000

Your new tax bill

$39,513

Estimated tax savings

$5,487

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -