BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

4 bed β€’ 2 bath β€’ 12 guests β€’ $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}

Percentiles25%50%75%90%
Revenue$17,174$45,393$89,100$119,408
Occupancy26%57%66%74%
Nightly Rate$173$211$362$433

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy four bedroom residential house

No image available

$44,369
$201
58%
432$250❌❌❌Y / Y⭐️ 5 (17)
Cali King Bed near The Masters & Fort Eisenhower

No image available

$47,572
$194
67%
432$0❌❌❌Y / Y⭐️ 5 (39)
Cozy home near Fort Eisenhower

No image available

$47,458
$167
74%
423$125❌❌❌Y / Y⭐️ 5 (13)
Augusta/Grovetown, GA Townhome

No image available

$51,044
$221
63%
435$50βŒβŒβœ…Y / Y⭐️ 0 (0)
Whole Home near Ft.Gordon

No image available

$22,978
$146
43%
431$0βœ…βŒβœ…N / N⭐️ 0 (0)
Newly built home

No image available

$50,812
$161
81%
433$150❌❌❌Y / Y⭐️ 5 (1)
Grovetown Masters Getaway - 4BR/3BA

No image available

$120,020
$550
57%
431$150βŒβŒβœ…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

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

10.9%

Cap Rate

9.61%

Return on Investment

26%

property-location

1238 Sambar Cir Grovetown, GA, 30813

4 bed β€’ 2 bath β€’ 12 guests

Est. $1,496/mo

Agent

This property is for sale!

Contact Agent

73

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.

Top 61% of comparables

Top 31% of comparables


Seasonality

Sign up to view the full seasonality chart

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


πŸŠβ€β™‚οΈ Pool
πŸ› 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

Sign up to see the data on 10 all comparables

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

10.9%

Cap Rate

9.61%

Profit (Cummulative)

$8,966

$249,592

$10,500

$9,360

$0

Total Gain

$21,391

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: -