BNBCalc Short Term Rental Cohost Analysis 117 West Charlton Street, Savannah, GA

3 bed • 2 bath • 9 guests • $3,800

BNB

Calc

Owner income

$63,548

Per year

This Airbnb could earn an additional

$5,286

Per month vs a Long-Term Rental

Annual Revenue range

$73,073 - $165,295

Annual Revenue

$105,913

AirDNA projects $375/night at 68% occupancy ($93,137). Airbtics projects $296/night at 72% occupancy ($77,840). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 81% occupancy rate, $358 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$50,950	$73,073	$109,647	$165,295
Occupancy	63%	72%	81%	91%
Nightly Rate	$213	$268	$358	$483

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury 3-Story Townhome by Lucky Savannah	$56,989	$262	57%	3	3.5	1	$332	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$33,783	$96	83%	3	2.5	2	$512	✅	❌	✅	Y / Y	⭐️ 4.5 (54)
Spacious Loft Among Oak Trees by Lucky Savannah	$64,136	$326	51%	3	3	1	$365	❌	❌	❌	Y / Y	⭐️ 5 (38)
Gorgeous Home Near Forsyth Park by Lucky Savannah	$85,662	$330	69%	3	1.5	1	$332	❌	❌	✅	Y / Y	⭐️ 5 (32)
A Prime Location To All by Lucky Savannah	$112,127	$429	68%	3	2	1	$487	❌	❌	✅	Y / Y	⭐️ 4 (4)
Timeless, Reimagined Cottage \| Midnight Garden Inn	$72,280	$195	100%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (132)
Perfect Family on Vacation by Lucky Savannah	$46,221	$244	47%	3	1.5	1	$354	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Historic 3BR on Tattnall Street by Lucky Savannah	$63,166	$241	68%	3	2.5	1	$354	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Villa De Luxe Near Forsyth Park w/Private Hot Tub	$73,467	$234	82%	3	3.5	2	$170	❌	✅	❌	Y / Y	⭐️ 5 (106)
Luxurious Townhome w/ Parking by Lucky Savannah	$69,730	$286	63%	3	2.5	1	$343	❌	❌	❌	Y / Y	⭐️ 5 (19)
Monterey Square Flats #5- Penthouse	$42,073	$138	79%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (409)
The Harcourt Manor - Luxurious 1850s Estate	$99,188	$274	98%	3	3.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (91)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$32,184	$100	82%	3	2	2	$359	✅	❌	❌	Y / Y	⭐️ 4.5 (76)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$114,131	$355	87%	3	2	2	$359	✅	❌	❌	Y / Y	⭐️ 4.5 (56)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$58,604	$217	71%	3	2	1	$362	✅	❌	✅	Y / Y	⭐️ 5 (44)
⭐Southern Charmer•Historic Downtown•Private Porch⭐	$33,721	$131	65%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (141)
3BR Street Level Apartment on Jones St w/Parking	$69,104	$239	79%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (110)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$160,841	$593	72%	3	3	2	$517	✅	❌	❌	Y / Y	⭐️ 5 (25)
The Grand Victorian Mansion on Forsyth Park	$100,314	$277	98%	3	4	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (104)
Historic on Calhoun Square by Lucky Savannah	$167,598	$483	93%	3	3.5	1	$354	❌	❌	❌	Y / Y	⭐️ 5 (33)
Roomy 3BR Escape in Savannah - Near Forsyth Park!	$34,894	$153	57%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (59)
2nd Story Apt on Wright Square by Lucky Savannah	$53,850	$246	56%	3	2	1	$343	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
⭐️Walk to Forsyth Park & River St•Historic Downtown•Private Patio⭐️	$53,416	$182	74%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (219)
Elegant in Historic District by Lucky Savannah	$68,068	$250	67%	3	2	1	$354	❌	❌	❌	Y / Y	⭐️ 4.5 (22)
The One with a Bicycle on the Wall	$119,130	$442	72%	3	2.5	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (101)
Historic 3 Bedroom on Chatham Square	$55,649	$237	61%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (296)
Central Condo w/ Rooftop Deck by Lucky Savannah	$64,789	$302	55%	3	2	1	$332	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$43,082	$136	77%	3	2	2	$359	✅	❌	❌	Y / Y	⭐️ 4.5 (88)
Downtown Condo w/ Balcony by Lucky Savannah	$87,811	$348	63%	3	2	1	$332	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Olive 6	$26,825	$112	64%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (545)
Savannah Suite Tea \| Modern Luxury Walk to Park!	$119,243	$539	60%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (41)
Large Family Home w/ Parking by Lucky Savannah	$96,310	$322	79%	3	2.5	1	$343	❌	❌	❌	Y / Y	⭐️ 5 (13)
Huntingdon House \| Pet Friendly, Historic Charm!	$61,149	$377	43%	3	2	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Southern Belle 3 \| Historic Area, Great Location!	$127,690	$487	70%	3	3	2	$310	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Luxurious Savannah Oasis in Unbeatable Location	$106,332	$370	77%	3	2.5	1	$343	❌	❌	❌	Y / Y	⭐️ 5 (4)
Lavinia Low House	$74,820	$247	81%	3	1.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Historic District + Roof Deck by Lucky Savannah	$95,653	$305	83%	3	2	1	$332	❌	❌	❌	Y / Y	⭐️ 4.4 (14)
Unparalleled Southern Luxury on Historic Gaston	$139,884	$420	91%	3	3.5	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Luxurious on Hist. Jones Street by Lucky Savannah	$218,430	$746	80%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Savannah Residences\|Gated Parking\|3BR/2BA	$58,239	$204	78%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)

117 W Charlton St Savannah, Georgia, 31401

3 bed • 2 bath • 9 guests

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$105,913

Annual Revenue

BNBCalc predicts this property will get $296 per night with 72% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$81,514

Avg annual revenue

72%

Avg occupancy rate

$296

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

$25k

$90k

$150k

$220k

$31,774

Profit

Revenue

$105,913

Cleaning

$12,391

Cohost commission

$31,774

Owner payout

$63,548

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

2,000 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 2,000 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Off Street

Amenities: Dryer, Washer

Price per square foot: $1

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2001545002

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,790,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Gadsden Elementary School with 3/10 star rating
Middle School: Derenne Middle School with 2/10 star rating
High School: The School Of Liberal Studies At Savannah High with 2/10 star rating