BNBCalc Short Term Rental Investment Analysis 1601 Coventry Street, Savannah, GA

2 bed • 1 bath • 7 guests • $231,500

BNB

Calc

Annual Revenue

$70,419

Profit (Cash Flow)

$31,968

Cap Rate

20.6%

Annual Revenue

$70,419

AirDNA projects $236/night at 57% occupancy ($49,132). Airbtics projects $231/night at 69% occupancy ($58,216). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 80% occupancy rate, $241 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$42,401	$61,820	$78,993	$113,024
Occupancy	64%	75%	80%	87%
Nightly Rate	$177	$220	$260	$341

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
West End Loft - Downtown, 5 min. walk to River St!	$48,819	$167	75%	2	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (86)
City Market Loft #2 in Downtown Savannah	$41,978	$167	64%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Broughton Perch With 2 Suites! Next to City Market	$45,662	$185	65%	2	2	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
The Georgia Peach -near Plant Riverside & downtown	$54,295	$180	79%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (115)
Savannah Moss @ The Huntingdon Lofts Collection	$40,215	$138	77%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
The Library on Alice Street SVR-00965	$40,677	$171	61%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (384)
Exquisite Designer Estate by Lucky Savannah	$98,405	$330	79%	2	3	1	$271	❌	❌	❌	Y / Y	⭐️ 5 (10)
Historic Cottage Near Forsyth by Lucky Savannah	$51,784	$202	66%	2	2	1	$271	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Modern/Historic 1890s Home Near Forsyth + Downtown! Close to Everything!	$41,317	$118	89%	2	2	1	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (324)
Holly's Cottage Circa 1867 near Forsyth Park	$55,954	$187	80%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (198)
The Wedding Cake Mansion, Garden Level Suite	$41,265	$186	59%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (55)
Courtyard on Gaston Street by Lucky Savannah	$58,841	$218	70%	2	2	1	$271	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Cozy, upscale Savannah carriage house walk to all!	$48,258	$198	65%	2	2	2	$115	❌	❌	❌	Y / Y	⭐️ 5 (365)
Dreamy and Bright Victorian Condo Off Forsyth Park	$45,495	$156	78%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 4.9 (391)
Stylish House by Forsyth Park!	$90,061	$278	87%	2	3	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (80)
Designer Digs w/ Amazing Patio by Lucky Savannah	$41,078	$180	58%	2	2	1	$260	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Brand New off Forsyth Park by Lucky Savannah	$106,619	$349	80%	2	3	1	$260	❌	❌	❌	Y / Y	⭐️ 5 (9)
Inner Sanctuary at Sanctuary Place	$63,188	$225	76%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (173)
The Bell Tower Loft at Sanctuary Place	$62,345	$241	70%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (142)
Bright, Pristine Victorian Steps From Forsyth Park	$66,421	$220	81%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (428)
Historic by Forsyth + Courtyard by Lucky Savannah	$61,772	$208	75%	2	3	1	$465	❌	❌	✅	Y / Y	⭐️ 4.5 (37)
Luxurious Retreat on Jones by Lucky Savannah	$128,406	$450	75%	2	3	1	$321	❌	❌	❌	Y / Y	⭐️ 5 (1)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$77,425	$252	82%	2	2	1	$255	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
Forsyth Park Adults only 2 bedroom 2 bath	$45,068	$145	83%	2	2	2	$84	❌	❌	❌	Y / Y	⭐️ 4.9 (150)
Historic Savannah Home: Walkable Location!	$64,202	$258	67%	2	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (127)
Heated Pool Access, Located Historic Jones Street!	$73,146	$322	61%	2	3	2	$308	✅	❌	❌	Y / Y	⭐️ 4.8 (26)
Private Heated Pool \| 5*Clean \| Flex Cancelation	$91,526	$268	88%	2	3	2	$283	✅	❌	❌	Y / Y	⭐️ 4.6 (59)
Tidewater Blue @ The Huntingdon Lofts Collection	$39,329	$121	87%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (82)
Tattnall Treasure	$54,843	$302	49%	2	3	3	$158	❌	❌	✅	Y / Y	⭐️ 4.9 (78)
DOWNTOWN Condo in prime location close to bars!	$47,093	$341	37%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$56,898	$231	64%	2	2	2	$320	✅	❌	❌	Y / Y	⭐️ 4.8 (15)
Calm and Relaxation at Forsyth Park	$75,630	$249	80%	2	3	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (404)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$30,138	$103	74%	2	2	1	$255	✅	❌	❌	Y / Y	⭐️ 4.4 (40)
Historic Cottage with Parking by Lucky Savannah	$69,424	$229	76%	2	2	1	$465	❌	❌	✅	Y / Y	⭐️ 5 (14)
Roomy Hip 2BR in the Heart of Downtown Savannah	$79,562	$226	95%	2	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
Top-Floor 2 BR in the Heart of Downtown Savannah	$45,500	$237	51%	2	2	1	$105	❌	❌	❌	Y / Y	⭐️ 4.7 (100)
Roomy Two Bedroom Walkable to Everything Downtown	$58,672	$220	71%	2	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
Hall Street Inn, Relaxing \| Historic \| Fresh	$41,674	$147	76%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (17)

Return Metrics

53.73% 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)	$31,968	$63,936	$95,904	$127,873	$159,841	$319,683	$959,049
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$185,200	$185,200	$185,200	$185,200	$185,200	$185,200	$185,200
Down Payment	$46,300	$46,300	$46,300	$46,300	$46,300	$46,300	$46,300
Property Appreciation	$6,945	$14,098	$21,466	$29,055	$36,871	$79,616	$330,411
Total Return	$270,413	$309,534	$348,871	$388,428	$428,213	$630,799	$1,520,960

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.73%

Cap Rate

20.55%

Return on Investment

69.22%

1601 Coventry St Savannah, Georgia, 31415

2 bed • 1 bath • 7 guests

Purchase Price

Est. $1,110/mo

Inquire about this property

Contact Agent

$231,500

Zestimate

Savannah

Zoning

Laws

286

Airbnb Investor Score

$31,968

Annual Profit

20.6%

Cap Rate

53.7%

Cash on Cash

$70,419

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $236/night at 57% occupancy.Projected nightly rate is $231/night at 69% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$58,773

Avg annual revenue

69%

Avg occupancy rate

$231

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

$60k

$95k

$130k

$31,968

Profit

Revenue

$70,419

Operating Expenses

$22,834

Operating Income

$47,585

Mortgage & Taxes

$15,616

Profit (Cash Flow)

$31,968

$59,495

Cash Investment

Down Payment

$46,300

Renos & Furnishing

$6,250

Closing Costs

$6,945

Total

$59,495

DSCR Ratio

Strong

3.05

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

53.73%

Cap Rate

20.55%

Return on Investment

69.22%

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

$10,987

Deductible property tax

$2,292

Your total deduction

-$8,171

Your adjusted annual income

$150,000 - -$8,171 = $158,171

Taxes on $158,171 (30%)

$47,451

Your old tax bill

$45,000

Your new tax bill

$47,451

Estimated tax savings

-$2,451

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:

8,450 sqft

Year built:

1926

Size:

935 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,450 sqft

Building area: 935 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric

View: -

Parking: -

Amenities: Electric Water Heater, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 20027 10012

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $26,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $231,500

Schools

Elementary School: Bartow Elementary School with 4/10 star rating
Middle School: Mercer Middle School with 2/10 star rating
High School: Groves High School with 2/10 star rating