244 Mcintyre St Savannah, GA, 31415
3 bed • 2 bath • 9 guests
Est. $1,247/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$33,538
Annual Profit
19.7%
Cap Rate
49.1%
Cash on Cash
$74,426
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $357/night at 63% occupancy.Projected nightly rate is $287/night at 71% occupancy.
Top 53% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$77,678
Avg annual revenue
71%
Avg occupancy rate
$287
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$80k
$130k
$190k
Sign up to see the data on 40 all comparables
$33,538
Profit
Revenue
$74,426
Operating Expenses
$23,355
Operating Income
$51,070
Mortgage & Taxes
$17,532
Profit (Cash Flow)
$33,538
$68,277
Cash Investment
Down Payment
$51,980
Renos & Furnishing
$8,500
Closing Costs
$7,797
Total
$68,277
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
49.12%
Cap Rate
19.65%
STR Tax Calculator (USA)
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
$12,335
Deductible property tax
$2,573
Your total deduction
-$6,618
Your adjusted annual income
$150,000 - -$6,618 = $156,618
Taxes on $156,618 (30%)
$46,985
Your old tax bill
$45,000
Your new tax bill
$46,985
Estimated tax savings
-$1,985
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:
LAND
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: LAND
- 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 0.2
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -