BNBCalc Short Term Rental Investment Analysis 112 Goebel Avenue, Savannah, GA

2 bed • 1 bath • 6 guests • $305,000

BNB

Calc

Annual Revenue

$49,659

Profit (Cash Flow)

$26,503

Cap Rate

9.7%

Annual Revenue

$49,659

AirDNA projects $129/night at 64% occupancy ($30,154). Airbtics projects $206/night at 66% occupancy ($49,658). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,584	$48,241	$71,165	$92,544
Occupancy	52%	62%	83%	93%
Nightly Rate	$166	$204	$225	$261

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cheerful Cottage with Parking by Lucky Savannah	$64,813	$196	86%	2	1	1	$260	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Pet Friendly in Historic District w/ Private Cour	$52,955	$208	63%	2	1	1	$415	❌	❌	✅	Y / Y	⭐️ 5 (10)
Downtown New 2bedroom apartment Free parking	$21,692	$91	57%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (160)
Historic District Cottage on East Jones Street!	$44,985	$171	68%	2	1	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (101)
Designer Whole townhouse in historic district/SCAD	$78,456	$310	68%	2	1.5	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (282)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$55,686	$233	65%	2	2	2	$255	✅	❌	❌	Y / Y	⭐️ 5 (97)
2 King Bedrooms/Luxury on Historic Crawford Square	$41,185	$255	42%	2	1.5	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cozy Cottage\| Quiet Courtyard\| Close to Forsyth	$28,107	$217	34%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (76)
Charming 2Bed Cottage\| Courtyard\| Walk to Forsyth	$28,550	$140	52%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (95)
Garden-Level Retreat in Downtown Federalist Home	$62,931	$175	97%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (135)
Unit C - Mid-Century Modern Condo	$44,360	$212	55%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (339)
Luxe Carriage House \| Heated Pool \| Near River St	$93,162	$368	69%	2	2.5	1	$113	✅	❌	❌	Y / Y	⭐️ 4.5 (42)
Unit A - Mid-Century Modern Condo	$58,030	$243	62%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (290)
2BDR Cottage \| Historic Downtown \| Dog-Friendly	$35,784	$199	45%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (145)
The Green Gecko	$53,981	$148	97%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (242)
Trustees Treasure #2 only 1 block from River St!	$52,236	$256	55%	2	2.5	3	$140	❌	❌	✅	Y / Y	⭐️ 4.5 (150)
Historic + Renovated w/ Parking by Lucky Savannah	$65,059	$205	80%	2	2.5	1	$415	❌	❌	✅	Y / Y	⭐️ 5 (26)
Cottage w/ Private Parking by Lucky Savannah	$45,113	$206	56%	2	2	1	$260	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
Trustees Treasure #1 Downtown 1 block River Street	$29,777	$255	31%	2	2.5	3	$140	❌	❌	✅	N / Y	⭐️ 4.5 (121)
The Terrace @ Trustees' Garden - Walk to River!	$75,994	$219	92%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (67)
Avery's Cottage @ Trustees' Garden \| Walk 2 River!	$71,390	$203	95%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (76)
Mariner’s Cottage in Historic District	$46,653	$157	80%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (380)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$71,413	$223	83%	2	1	1	$280	✅	❌	✅	Y / Y	⭐️ 5 (42)
Greene Sq Flat Near River St by Lucky Savannah	$29,744	$192	40%	2	1	1	$271	❌	❌	❌	Y / Y	⭐️ 4.5 (44)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$45,449	$144	82%	2	1	2	$222	✅	❌	❌	Y / Y	⭐️ 5 (125)
The Broad House, Historic \| Renewed \| Cozy	$48,063	$137	94%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (112)
Broad Flat, Modern \| Relaxing \| Walk to Everything	$47,646	$137	92%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (74)
Cottage at Trustees only 1 Block from River Street	$49,848	$217	62%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (105)
"The Dollhouse" Townhouse circa 1893 historic	$51,067	$258	53%	2	2.5	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (265)
The Tea Olive - A, Fresh \| Updated \| Dog-Friendly	$42,468	$122	91%	2	1.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (48)
The Retreat on Broad @ Trustees' Garden	$67,662	$193	93%	2	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (86)
Gallery Stays - Low Country	$31,451	$169	46%	2	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (231)
Gallery Stays - Parkside Loft with Luxury King bed	$17,162	$109	36%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (244)
Gallery Stays - Amiri Pop - King size beds	$30,373	$123	61%	2	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (229)
Savannah Chic	$34,747	$191	43%	2	1.5	3	$130	❌	❌	❌	Y / Y	⭐️ 3.5 (3)
On Broughton Street w/ Parking by Lucky Savannah	$92,889	$295	84%	2	2	1	$404	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Cool Designer Cottage on Jones by Lucky Savannah	$69,854	$215	82%	2	1	1	$404	❌	❌	✅	Y / Y	⭐️ 4.5 (39)
Darling Cottage in Downtown Savannah	$44,365	$216	53%	2	1	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (181)
Adorable Dog Friendly Cottage, Heated Pool Access	$37,151	$186	51%	2	1	1	$222	✅	❌	✅	Y / Y	⭐️ 5 (29)
Stylish Serene Luxury w/Courtyard & Free Parking!	$91,017	$473	52%	2	2.5	3	$227	❌	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

28.91% 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)	$26,503	$53,006	$79,510	$106,013	$132,517	$265,034	$795,103
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$228,749	$228,749	$228,749	$228,749	$228,749	$228,749	$228,749
Down Payment	$76,250	$76,250	$76,250	$76,250	$76,250	$76,250	$76,250
Property Appreciation	$9,150	$18,574	$28,281	$38,280	$48,578	$104,894	$435,315
Total Return	$340,653	$376,581	$412,792	$449,294	$486,095	$674,929	$1,535,418

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.91%

Cap Rate

9.67%

Return on Investment

41.2%

112 Goebel Ave Savannah, Georgia, 31404

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,463/mo

Inquire about this property

Contact Agent

$323,000

Zestimate

Savannah

Zoning

Laws

119

Airbnb Investor Score

$7,310

Annual Profit

9.7%

Cap Rate

28.9%

Cash on Cash

$49,659

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $129/night at 64% occupancy.Projected nightly rate is $206/night at 66% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$51,331

Avg annual revenue

66%

Avg occupancy rate

$206

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

$15k

$40k

$65k

$95k

$26,503

Profit

Revenue

$49,659

Operating Expenses

$20,136

Operating Income

$29,523

Mortgage & Taxes

$3,019

Profit (Cash Flow)

$26,503

$82,500

Cash Investment

Down Payment

$76,250

Renos & Furnishing

$6,250

Total

$82,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.91%

Cap Rate

9.67%

Return on Investment

41.2%

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

$17,012

Deductible property tax

$3,019

Your total deduction

$24,666

Your adjusted annual income

$150,000 - $24,666 = $125,334

Taxes on $125,334 (30%)

$37,600

Your old tax bill

$45,000

Your new tax bill

$37,600

Estimated tax savings

$7,400

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:

3,005 sqft

Year built:

1938

Size:

996 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 3,005 sqft

Building area: 996 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: 1

Basement: No

Cooling: Other

View: Golf Course

Parking: Off Street, On Street

Amenities: Some Electric Appliances, Convection Oven, Dishwasher, Electric Water Heater, Freezer, Refrigerator, Range Hood

Price per square foot: $325

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2003607015

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $154,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $323,900

Schools

Middle School: Hubert Middle School with 2/10 star rating
High School: The School Of Liberal Studies At Savannah High with 2/10 star rating