BNBCalc Short Term Rental Investment Analysis 11 Ropemaker Ct, Savannah, GA 31410

4 bed • 3 bath • 12 guests • $3,600

BNB

Calc

Annual Revenue

$79,331

Profit (Cash Flow)

$55,095

Cap Rate

1537.2%

Annual Revenue

$79,331

AirDNA projects $296/night at 56% occupancy ($60,542). Airbtics projects $362/night at 60% occupancy ($79,330). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $362 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,330	$85,651	$91,922	$98,670
Occupancy	44%	59%	81%	85%
Nightly Rate	$251	$310	$363	$622

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Forsyth Park Charmer Perfect Central Sav Location	$49,630	$339	40%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Gallery Stays - The Retreat on Crawford Square	$147,959	$697	58%	4	5	2	$0	❌	❌	❌	Y / N	⭐️ 5 (19)
Le Bon Temps! 4 Bedroom Home w/King Suite/Office	$83,287	$230	88%	4	3	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (52)
Cheerful 4 Bedroom w/ WIFI Free Parking Large Yard	$88,016	$334	72%	4	2	1	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (28)
Savannah Home, Near Parks & Historic District	$63,025	$287	60%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Victorian Vacation House near Forsyth!	$91,674	$263	85%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Striking, Designer Home \| Near River St	$92,005	$614	40%	4	4	1	$170	✅	❌	❌	Y / Y	⭐️ 4.7 (70)
Historic 4BR \| W/D \| Backyard \| WiFi \| AC	$20,772	$245	20%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (52)
Relaxing Savannah Vacation Rental w/ Pond Views!	$76,246	$248	84%	4	2	2	$0	❌	❌	✅	N / Y	⭐️ 0 (0)
Spacious Savannah Home near Forsyth Park	$93,194	$372	59%	4	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.6 (107)

Return Metrics

475.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$55,095	$110,190	$165,285	$220,380	$275,475	$550,951	$1,652,853
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$35	$72	$112	$155	$200	$469	$2,880
Down Payment	$720	$720	$720	$720	$720	$720	$720
Property Appreciation	$108	$219	$333	$451	$573	$1,238	$5,138
Total Return	$55,958	$111,202	$166,451	$221,707	$276,969	$553,379	$1,661,591

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

475.86%

Cap Rate

1,537.16%

Return on Investment

477.09%

11 Ropemaker Ct Savannah, GA, 31410

4 bed • 3 bath • 12 guests

Purchase Price

Est. $17/mo

This property is for sale!

Contact Agent

15000

Airbnb Investor Score

$55,095

Annual Profit

1537.2%

Cap Rate

475.9%

Cash on Cash

$79,331

Annual Revenue

BNBCalc predicts this property will get $362 per night with 60% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$80,580

Avg annual revenue

60%

Avg occupancy rate

$362

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

$20k

$60k

$105k

$150k

$55,095

Profit

Revenue

$79,331

Operating Expenses

$23,993

Operating Income

$55,338

Mortgage & Taxes

$243

Profit (Cash Flow)

$55,095

$11,578

Cash Investment

Down Payment

$720

Renos & Furnishing

$10,750

Closing Costs

$108

Total

$11,578

DSCR Ratio

Strong

227.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

475.86%

Cap Rate

1,537.16%

Return on Investment

477.09%

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

$171

Deductible property tax

$36

Your total deduction

-$53,255

Your adjusted annual income

$150,000 - -$53,255 = $203,255

Taxes on $203,255 (30%)

$60,976

Your old tax bill

$45,000

Your new tax bill

$60,976

Estimated tax savings

-$15,976

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: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -