BNBCalc Short Term Rental Investment Analysis 182 Old River Road, Bloomingdale, GA

4 bed • 4.5 bath • 12 guests • $412,400

BNB

Calc

Annual Revenue

$76,614

Profit (Cash Flow)

$48,891

Cap Rate

12.8%

Annual Revenue

$76,614

AirDNA projects $285/night at 56% occupancy ($58,292). Airbtics projects $243/night at 66% occupancy ($58,577). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 76% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,792	$61,387	$80,994	$120,840
Occupancy	53%	68%	76%	85%
Nightly Rate	$184	$234	$276	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Savannah Blooms	$52,078	$230	57%	4	2	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (105)
Designer Home Near DT Savannah•Airport•Metaplant	$56,084	$212	66%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (47)
4 Bedroom Home- 6 mi to Airport, 11 mi to Downtown	$39,807	$110	88%	4	2	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (155)
⭐️ Pooler Traveler's Retreat I - Entire House 🏠	$40,319	$201	51%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (226)
Hidden Gem in Pooler	$45,700	$149	75%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (44)
Hot Tub Backyard Oasis - Minutes from Savannah	$65,685	$207	80%	4	2	1	$175	❌	✅	❌	Y / Y	⭐️ 5 (96)
POOL HOUSE- Savannah, Georgia	$40,214	$286	37%	4	2.5	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (94)
Restful Haven Near Savannah - King Bed	$49,928	$149	85%	4	2	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (78)
Cozy Southern Home	$54,322	$187	74%	4	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (42)
Savannah Nature House - Large, stylish in Savannah	$74,814	$400	50%	4	3.5	1	$230	✅	❌	❌	Y / Y	⭐️ 5 (48)
Lake Retreat near Savannah	$49,700	$144	86%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
⭐️Pooler Traveler's Retreat V - Entire House🏠	$45,866	$216	54%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (195)
Chic 4BR Getaway in Savannah	$77,124	$251	79%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (30)
Country Getaway near Savannah	$44,940	$137	80%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (36)
Quiet 4BR Getaway with Patio, Pond & Fire Pit	$69,888	$288	64%	4	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (43)
NEW Home! NEAR Tanger Mall Dwtn SAV & Tybee Beach	$76,756	$430	48%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Calming 3bd/2ba Dog friendly	$40,633	$156	67%	4	2.5	2	$195	❌	❌	✅	Y / Y	⭐️ 4.5 (132)
Lakeview Oasis near Downtown	$64,296	$246	70%	4	2.5	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (48)
NEW! 19 Minutes from Savannah Historic District	$69,258	$255	67%	4	3	2	$152	❌	❌	❌	Y / Y	⭐️ 5 (143)
Fenced Yard w/ Pool! Laurelwood Lodging	$93,717	$465	53%	4	2	2	$195	✅	❌	✅	Y / Y	⭐️ 4.2 (24)
Large 4 BR home for 11 guests near SAV airport	$53,397	$195	69%	4	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (63)
Lake house	$52,433	$273	51%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (23)
Spacious, Fun & Cozy~ Game Room ~ Mins to DT/APT!	$55,211	$154	89%	4	2	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (135)
PoolerBnB, Spacious Modern Getaway near Savannah!	$60,426	$318	50%	4	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (27)
Modern Style Home\Game Room in Pooler GA	$66,451	$267	68%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (51)
Screened Porch, Firepit, Patio! Peaceful in Pooler	$58,482	$201	76%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Charming 4-Bedroom House with Private Pool	$63,954	$231	73%	4	3	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (54)
Near Downtown, River, & Airport! Garden City Bliss	$39,191	$136	71%	4	2	2	$160	❌	❌	✅	Y / Y	⭐️ 4.5 (71)
15 Mins to Hospital&Downtown! Brandlewood Bungalow	$48,049	$178	67%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Family Home Near Downtown & Convention Center!	$61,664	$316	50%	4	3	2	$274	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
3 KINGS, Family Friendly, and Free Amenities	$74,614	$270	73%	4	3	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (102)
Great Starland District place for group stays!	$33,373	$232	36%	4	2	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (275)
❀Dog friendly 5 bed Bungalow in the ♥ of Savannah❀	$78,557	$258	80%	4	2	31	$230	❌	❌	✅	Y / Y	⭐️ 5 (71)
Kenzie’s Corner \| 100+ Free Amenities!	$64,798	$237	71%	4	2.5	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (185)
Gorgeous Vintage House, 4 Rooms/ Luxury Queen Beds	$157,387	$425	99%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Oasis near Savannah \| Lakefront Retreat + Game roo	$80,972	$253	84%	4	2	4	$165	❌	❌	✅	Y / Y	⭐️ 5 (72)
The Relaxation Getaway	$70,450	$250	75%	4	3.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (14)
Family friendly, king bed - Lowcountry retreat	$34,037	$147	59%	4	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (132)
30 Mins to Downtown - Lovely at Laurelwood	$74,928	$301	66%	4	2	2	$180	❌	❌	✅	Y / Y	⭐️ 4.5 (33)

Return Metrics

46.13% 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)	$48,891	$97,782	$146,673	$195,564	$244,455	$488,910	$1,466,731
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$329,920	$329,920	$329,920	$329,920	$329,920	$329,920	$329,920
Down Payment	$82,480	$82,480	$82,480	$82,480	$82,480	$82,480	$82,480
Property Appreciation	$12,372	$25,115	$38,240	$51,759	$65,684	$141,831	$588,603
Total Return	$473,663	$535,297	$597,313	$659,724	$722,539	$1,043,141	$2,467,734

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.13%

Cap Rate

12.84%

Return on Investment

62.22%

182 Old River Rd Bloomingdale, Georgia, 31302

4 bed • 4.5 bath • 12 guests

Purchase Price

Est. $1,978/mo

Inquire about this property

Contact Agent

$412,400

Zestimate

196

Airbnb Investor Score

$24,538

Annual Profit

12.8%

Cap Rate

46.1%

Cash on Cash

$76,614

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $285/night at 56% occupancy.Projected nightly rate is $243/night at 66% occupancy.

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.

$60,466

Avg annual revenue

66%

Avg occupancy rate

$243

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

$30k

$75k

$115k

$160k

$48,891

Profit

Revenue

$76,614

Operating Expenses

$23,640

Operating Income

$52,974

Mortgage & Taxes

$4,083

Profit (Cash Flow)

$48,891

$93,605

Cash Investment

Down Payment

$82,480

Renos & Furnishing

$11,125

Total

$93,605

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.13%

Cap Rate

12.84%

Return on Investment

62.22%

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

$19,538

Deductible property tax

$4,083

Your total deduction

$17,202

Your adjusted annual income

$150,000 - $17,202 = $132,798

Taxes on $132,798 (30%)

$39,840

Your old tax bill

$45,000

Your new tax bill

$39,840

Estimated tax savings

$5,160

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:

5.5 sqft

Year built:

2018

Size:

660 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 5.5 sqft

Building area: 660 sqft

Garage: No

Heating: Forced air, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $624

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1104702042

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $436,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $412,400

Schools

Elementary School: Bloomingdale Elementary School with 4/10 star rating
Middle School: West Chatham Middle School with 3/10 star rating
High School: New Hampstead High School with 5/10 star rating