BNBCalc Short Term Rental Investment Analysis 1238 Sambar Cir, Grovetown, GA 30813

4 bed • 2 bath • 12 guests • $311,990

BNB

Calc

Annual Revenue

$50,221

Profit (Cash Flow)

$8,966

Cap Rate

9.6%

Annual Revenue

$50,221

AirDNA projects $174/night at 47% occupancy ($29,869). Airbtics projects $275/night at 50% occupancy ($50,221). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 50% occupancy rate, $275 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,174	$45,393	$89,100	$119,408
Occupancy	26%	57%	66%	74%
Nightly Rate	$173	$211	$362	$433

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy four bedroom residential house	$44,369	$201	58%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cali King Bed near The Masters & Fort Eisenhower	$47,572	$194	67%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Cozy home near Fort Eisenhower	$47,458	$167	74%	4	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (13)
Augusta/Grovetown, GA Townhome	$51,044	$221	63%	4	3	5	$50	❌	❌	✅	Y / Y	⭐️ 0 (0)
Whole Home near Ft.Gordon	$22,978	$146	43%	4	3	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Newly built home	$50,812	$161	81%	4	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
Grovetown Masters Getaway - 4BR/3BA	$120,020	$550	57%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

10.9% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$8,966	$17,932	$26,899	$35,865	$44,832	$89,664	$268,993
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$249,592	$249,592	$249,592	$249,592	$249,592	$249,592	$249,592
Down Payment	$62,398	$62,398	$62,398	$62,398	$62,398	$62,398	$62,398
Property Appreciation	$9,359	$19,000	$28,929	$39,157	$49,691	$107,298	$445,291
Total Return	$330,316	$348,923	$367,819	$387,013	$406,514	$508,952	$1,026,275

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.9%

Cap Rate

9.61%

Return on Investment

26%

1238 Sambar Cir Grovetown, GA, 30813

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,496/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$8,966

Annual Profit

9.6%

Cap Rate

10.9%

Cash on Cash

$50,221

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 47% occupancy.Projected nightly rate is $275/night at 50% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$47,348

Avg annual revenue

50%

Avg occupancy rate

$275

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

$55k

$85k

$120k

$8,966

Profit

Revenue

$50,221

Operating Expenses

$20,209

Operating Income

$30,012

Mortgage & Taxes

$21,046

Profit (Cash Flow)

$8,966

$82,258

Cash Investment

Down Payment

$62,398

Renos & Furnishing

$10,500

Closing Costs

$9,360

Total

$82,258

DSCR Ratio

Strong

1.43

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.9%

Cap Rate

9.61%

Return on Investment

26%

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

$14,807

Deductible property tax

$3,089

Your total deduction

$23,391

Your adjusted annual income

$150,000 - $23,391 = $126,609

Taxes on $126,609 (30%)

$37,983

Your old tax bill

$45,000

Your new tax bill

$37,983

Estimated tax savings

$7,017

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: -