BNBCalc Short Term Rental Investment Analysis 1207 East 72nd Street, Savannah, GA

4 bed • 4 bath • 8 guests • $210,000

BNB

Calc

Annual Revenue

$52,975

Profit (Cash Flow)

$30,329

Cap Rate

15.4%

Annual Revenue

$52,975

AirDNA projects $156/night at 75% occupancy ($42,733). Airbtics projects $119/night at 65% occupancy ($28,251). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 98% occupancy rate, $148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,487	$29,828	$41,549	$52,007
Occupancy	51%	70%	80%	85%
Nightly Rate	$103	$114	$138	$160

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming Savannah Cottage	$40,120	$144	71%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (61)
2BR Boho Vintage Gem Close Hospitals & Downtown	$50,153	$160	83%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (31)
2BR Bright & Breezy Home Walk to Hospital, near DT	$46,130	$148	80%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (35)
Hazel House/Mid Century Decor!	$17,499	$104	43%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (161)
Brand New Remodel - Mid-Century - Backyard Oasis	$37,077	$118	85%	2	2	12	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
Two Bedroom Private Suite in a House	$30,079	$106	75%	2	1	1	$35	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Savannah-Midtown Walk to Hospital!	$22,890	$118	53%	2	2	31	$200	❌	❌	✅	Y / Y	⭐️ 5 (7)
Hello Sunshine, Close 2 Memorial Hospital + Pets	$24,605	$83	81%	2	1	30	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
Nice and Mellow-Terraced Home in Midtown Savannah!	$47,563	$165	73%	2	3	2	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
“Memorial Day” Cozy Midtown “Luxury” Townhome	$27,119	$175	41%	2	3	2	$95	✅	❌	✅	Y / Y	⭐️ 4.9 (30)
Charming Retreat House 10mins to Savannah Downtown	$49,422	$138	96%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.6 (16)
Tiny Seahorse-Extended Stay in Central Savannah	$25,408	$89	78%	2	1	30	$145	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Skidaway A, Amazing Shower+Fenced Yard+Pets	$30,937	$107	79%	2	2	30	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (7)
Cokesbury-Quiet Space for Extended Stay	$11,221	$73	42%	2	1	30	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (2)
Hippie House-blocks from Savannah Hospital	$14,449	$84	47%	2	1	30	$187	❌	❌	✅	Y / Y	⭐️ 5 (4)
Old Navy Home -Pvt Office 2	$8,509	$75	31%	2	1	30	$175	❌	❌	✅	Y / Y	⭐️ 4.3 (3)
Cute & Cozy	$37,231	$115	87%	2	2	3	$50	❌	❌	✅	Y / Y	⭐️ 5 (5)
Savannah:House of Hope \| 2 BR Cottage-lIsland vibe	$65,474	$201	89%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Charming Retreat House 10mins to Savannah Downtown	$40,724	$112	98%	2	3	1	$90	❌	❌	✅	Y / Y	⭐️ 0 (0)
South Garden Gem \| Steps to Hospitals \| WiFi & BBQ	$24,888	$85	80%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Midtown Gem	$27,221	$111	67%	2	2	30	$165	❌	❌	✅	Y / Y	⭐️ 0 (2)
Ranchland Ranch Private Office*Pet Friendly	$25,115	$94	73%	2	1	1	$185	❌	❌	✅	Y / Y	⭐️ 4 (4)
2/1 Home near Memorial Hospital!	$12,126	$144	23%	2	1	60	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Midtown Savannah home - available August 2025	$28,447	$116	67%	2	2	28	$150	❌	❌	✅	Y / Y	⭐️ 5 (4)
Mirage comfort zone	$21,888	$130	46%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Paradise \| Deluxe 2BR \| No Cleaning Fee, Pets OK	$25,217	$106	65%	2	1	90	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (3)
Savannah Serenity 2BR \| No Cleaning Fee \| Pets OK	$28,987	$120	66%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (6)
Chic Duplex w/ Courtyard \| Walk to Hospitals!	$12,151	$83	40%	2	1	30	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Coastal Luxury 2BR Pets OK, No Cleaning Fee	$18,652	$104	49%	2	1	30	$0	❌	❌	✅	Y / Y	⭐️ 2.5 (3)
Bright, Spacious apartment	$42,808	$137	84%	2	1	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (6)
Sleek Midtown Apartment	$27,407	$96	78%	2	1.5	30	$0	❌	❌	✅	Y / N	⭐️ 5 (4)
Cozy Descanso	$43,138	$166	71%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Retreat in Savannah	$23,893	$102	64%	2	1	30	$75	❌	❌	✅	Y / Y	⭐️ 5 (29)
Midtown Mid Century Charmer	$23,229	$114	54%	2	1	30	$175	❌	❌	✅	Y / Y	⭐️ 5 (5)
Elegance \| Prime 2BR \| Pet OK\| No Cleaning Fee	$36,309	$124	80%	2	1	90	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
12 mins to downtown, 2 bedroom house	$31,293	$120	65%	2	1	30	$75	❌	❌	❌	Y / Y	⭐️ 5 (79)
Southern Comfort \|2BR \| No Cleaning Fee \| Pets OK	$19,983	$105	52%	2	1	90	$0	❌	❌	✅	Y / Y	⭐️ 4 (3)
2BR Ardsley Park-Quiet Luxury Heart of Savannah	$33,088	$113	80%	2	1	1	$170	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
BEAUTIFUL 2 BEDROOM 1930S HOME IN POPULAR PARKSIDE	$12,627	$138	25%	2	1	30	$135	❌	❌	✅	Y / Y	⭐️ 0 (0)
Charming Apt near Savannah's Historic District!	$35,859	$142	69%	2	1	28	$250	❌	❌	❌	N / N	⭐️ 5 (3)

Return Metrics

43.45% 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)	$30,329	$60,658	$90,987	$121,316	$151,646	$303,292	$909,877
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$157,500	$157,500	$157,500	$157,500	$157,500	$157,500	$157,500
Down Payment	$52,500	$52,500	$52,500	$52,500	$52,500	$52,500	$52,500
Property Appreciation	$6,300	$12,789	$19,472	$26,356	$33,447	$72,222	$299,725
Total Return	$246,629	$283,447	$320,460	$357,673	$395,093	$585,514	$1,419,602

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.45%

Cap Rate

15.43%

Return on Investment

54.36%

1207 E 72nd St Savannah, Georgia, 31404

4 bed • 4 bath • 8 guests

Purchase Price

Est. $1,007/mo

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

207

Airbnb Investor Score

$16,461

Annual Profit

15.4%

Cap Rate

43.5%

Cash on Cash

$52,975

Annual Revenue

BNBCalc predicts this property will get $119 per night with 65% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 1% of comparables

Avg Daily Rate

Top 13% of comparables

Seasonality

40 Airbnb Comparables

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

$29,523

Avg annual revenue

65%

Avg occupancy rate

$119

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

$10k

$25k

$45k

$65k

$30,329

Profit

Revenue

$52,975

Operating Expenses

$20,567

Operating Income

$32,408

Mortgage & Taxes

$2,079

Profit (Cash Flow)

$30,329

$63,500

Cash Investment

Down Payment

$52,500

Renos & Furnishing

$11,000

Total

$63,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.45%

Cap Rate

15.43%

Return on Investment

54.36%

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

$12,504

Deductible property tax

$2,079

Your total deduction

$6,617

Your adjusted annual income

$150,000 - $6,617 = $143,383

Taxes on $143,383 (30%)

$43,015

Your old tax bill

$45,000

Your new tax bill

$43,015

Estimated tax savings

$1,985

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:

5,662 sqft

Year built:

1940

Size:

1,116 sqft

Type:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Forced air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: 5,662 sqft

Building area: 1,116 sqft

Garage: No

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Carport

Amenities: -

Price per square foot: $87

Lot Info

Zoning: -

Land Use: -

Parcel Number: 20125A04004

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $97,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Heard Elementary School with 5/10 star rating
Middle School: Myers Middle School with 2/10 star rating
High School: Jenkins High School with 5/10 star rating