BNBCalc Short Term Rental Investment Analysis 214 West Harris Street, Savannah, GA

3 bed • 3 bath • 10 guests • $1,250,000

BNB

Calc

Annual Revenue

$97,038

Profit (Cash Flow)

-$24,328

Cap Rate

5.7%

Annual Revenue

$97,038

AirDNA projects $511/night at 68% occupancy ($126,914). Airbtics projects $324/night at 69% occupancy ($81,653). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 82% occupancy rate, $324 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$47,286	$69,188	$100,793	$197,931
Occupancy	60%	70%	80%	83%
Nightly Rate	$210	$261	$332	$634

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Loft Among Oak Trees by Lucky Savannah	$60,683	$320	49%	3	3	1	$365	❌	❌	❌	Y / Y	⭐️ 5 (42)
Perfect Family on Vacation by Lucky Savannah	$45,219	$253	45%	3	1.5	1	$354	❌	❌	❌	Y / Y	⭐️ 4.5 (26)
A Prime Location To All by Lucky Savannah	$102,472	$379	70%	3	2	1	$487	❌	❌	✅	Y / Y	⭐️ 4 (5)
Gorgeous Home Near Forsyth Park by Lucky Savannah	$93,955	$327	76%	3	1.5	1	$332	❌	❌	✅	Y / Y	⭐️ 5 (38)
Timeless, Reimagined Cottage \| Midnight Garden Inn	$73,511	$198	100%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (153)
Luxury 3-Story Townhome by Lucky Savannah	$61,514	$271	60%	3	3.5	1	$332	❌	❌	❌	Y / Y	⭐️ 4.5 (12)
Monterey Square Flats #5- Penthouse	$42,141	$145	75%	3	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (436)
Villa De Luxe Near Forsyth Park w/Private Hot Tub	$77,033	$252	80%	3	3.5	2	$170	❌	✅	❌	Y / Y	⭐️ 5 (118)
The Harcourt Manor - Luxurious 1850s Estate	$91,067	$252	98%	3	3.5	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (98)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$71,343	$266	71%	3	2	1	$362	✅	❌	✅	Y / Y	⭐️ 5 (48)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$35,644	$105	83%	3	2.5	2	$512	✅	❌	✅	Y / Y	⭐️ 4.5 (56)
Sonder Telfair Square \| Three-Bedroom Apartment	$76,553	$252	83%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (250)
3BR Street Level Apartment on Jones St w/Parking	$78,214	$257	83%	3	2	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (118)
2nd Story Apt on Wright Square by Lucky Savannah	$58,215	$251	60%	3	2	1	$343	❌	❌	❌	Y / Y	⭐️ 4.5 (38)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$44,829	$145	79%	3	2	2	$359	✅	❌	❌	Y / Y	⭐️ 4.5 (82)
Spacious on Wright Sq + Parking by Lucky Savannah	$62,503	$297	54%	3	2	1	$343	❌	❌	❌	Y / Y	⭐️ 4.5 (32)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$181,768	$626	76%	3	3	2	$517	✅	❌	❌	Y / Y	⭐️ 5 (27)
The Grant by Black Swan - City Views	$32,767	$108	70%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (86)
The Grant by Black Swan - Luxurious 3-Bedroom Loft	$35,130	$113	72%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (52)
The Grant by Black Swan - Three-Bedroom Loft	$35,707	$113	66%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (107)
Beautifully Preserved 1800s Home \| Downtown Savann	$194,770	$855	62%	3	2	1	$163	❌	✅	❌	Y / Y	⭐️ 4.5 (17)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$95,175	$300	85%	3	2	2	$359	✅	❌	❌	Y / Y	⭐️ 4.5 (60)
Central Condo w/ Rooftop Deck by Lucky Savannah	$64,789	$302	55%	3	2	1	$332	❌	❌	❌	Y / Y	⭐️ 4.5 (23)
Downtown Condo w/ Balcony by Lucky Savannah	$87,811	$348	63%	3	2	1	$332	❌	❌	❌	Y / Y	⭐️ 4.7 (7)
Historic 3 Bedroom on Chatham Square	$55,649	$237	61%	3	3	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (296)
Near Broughton St. w/ Rooftop by Lucky Savannah	$69,793	$285	65%	3	2	1	$332	❌	❌	❌	Y / Y	⭐️ 4.2 (34)
Olive 6	$26,825	$112	64%	3	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (545)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$47,022	$150	77%	3	2	2	$359	✅	❌	❌	Y / Y	⭐️ 4.5 (89)
Frogtown Cottage \| Historic Savannah, Pool, Pets!	$100,128	$508	53%	3	2	2	$195	✅	❌	✅	Y / Y	⭐️ 5 (45)
Lavinia Low House	$71,873	$240	80%	3	1.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Historic District + Roof Deck by Lucky Savannah	$95,653	$305	83%	3	2	1	$332	❌	❌	❌	Y / Y	⭐️ 4.4 (14)
Luxurious on Hist. Jones Street by Lucky Savannah	$213,685	$712	82%	3	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Southern Belle 3 \| Historic Area, Great Location!	$127,690	$487	70%	3	3	2	$310	❌	❌	❌	Y / Y	⭐️ 4.6 (10)
Savannah Residences\|Private Parking\|3BR/2BA	$61,008	$211	79%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)
Savannah Residences\|Private Parking\|3BR/2BA	$62,425	$208	82%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (27)
Savannah Residences\|Private Parking\|3BR/2BA	$67,074	$238	77%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Broughton West - Unit C	$55,867	$318	48%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Savannah's Jewel on Jones St	$121,231	$543	61%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (11)
Savannah Historic Home \| Near River St	$128,740	$791	44%	3	2	2	$188	❌	❌	❌	Y / Y	⭐️ 4 (2)
3 BR/3 BA on Lafayette Sq Large Chef Style Kitchen	$168,708	$916	50%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (65)

Return Metrics

-8.21% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$24,327	-$48,655	-$72,983	-$97,311	-$121,639	-$243,279	-$729,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000
Down Payment	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000	$250,000
Property Appreciation	$37,500	$76,125	$115,908	$156,886	$199,092	$429,895	$1,784,078
Total Return	$1,263,172	$1,277,469	$1,292,924	$1,309,574	$1,327,452	$1,436,615	$2,304,238

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.21%

Cap Rate

5.65%

Return on Investment

8.59%

214 W Harris St Savannah, Georgia, 31401

3 bed • 3 bath • 10 guests

Purchase Price

Est. $5,996/mo

Inquire about this property

Contact Agent

$1,526,700

Zestimate

Savannah

Zoning

Laws

-20

Airbnb Investor Score

-$24,327

Annual Profit

5.7%

Cap Rate

-8.2%

Cash on Cash

$97,038

Annual Revenue

BNBCalc predicts this property will get $324 per night with 69% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% 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.

$81,904

Avg annual revenue

69%

Avg occupancy rate

$324

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

$85k

$150k

$215k

-$24,328

Profit

Revenue

$97,038

Operating Expenses

$26,295

Operating Income

$70,743

Mortgage & Taxes

$95,071

Profit (Cash Flow)

-$24,328

$296,250

Cash Investment

Down Payment

$250,000

Renos & Furnishing

$8,750

Closing Costs

$37,500

Total

$296,250

DSCR Ratio

Weak

0.74

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.21%

Cap Rate

5.65%

Return on Investment

8.59%

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

$59,326

Deductible property tax

$23,125

Your total deduction

$149,371

Your adjusted annual income

$150,000 - $149,371 = $629

Taxes on $629 (30%)

$189

Your old tax bill

$45,000

Your new tax bill

$189

Estimated tax savings

$44,811

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:

1,089 sqft

Year built:

1885

Size:

2,250 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 1,089 sqft

Building area: 2,250 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: 4

Basement: No

Cooling: Central Air, Electric

View: -

Parking: On Street

Amenities: Some Electric Appliances, Dishwasher, Electric Water Heater, Freezer, Disposal, Ice Maker, Microwave, Oven, Self Cleaning Oven, Dryer, Refrigerator, Washer

Price per square foot: $678

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2003116011

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,855,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,526,700

Schools

Elementary School: Gadsden Elementary School with 3/10 star rating
Middle School: Derenne Middle School with 2/10 star rating
High School: The School Of Liberal Studies At Savannah High with 2/10 star rating