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 244 Mcintyre St, Savannah, GA 31415

3 bed • 2 bath • 9 guests • $259,900

BNB

Calc

Annual Revenue

$74,426

Profit (Cash Flow)

$33,538

Cap Rate

19.7%

Annual Revenue

$74,426

AirDNA projects $357/night at 63% occupancy ($82,147). Airbtics projects $287/night at 71% occupancy ($74,425). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $287 rate per night.

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

Percentiles25%50%75%90%
Revenue$41,390$65,698$118,671$176,960
Occupancy59%74%82%92%
Nightly Rate$184$234$384$513

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
Spacious Loft Among Oak Trees by Lucky Savannah

No image available

$61,570
$338
48%
331$365❌❌❌Y / Y⭐️ 4.8 (35)
Heated Pool Access | 5*Clean | Flex Cancelation

No image available

$33,877
$97
81%
332$512✅❌✅Y / Y⭐️ 4.7 (54)
Savannah 3 BR Charmer near Forsyth Park!

No image available

$33,335
$152
53%
332$175❌❌❌Y / Y⭐️ 4.8 (54)
Historic 3BR on Tattnall Street by Lucky Savannah

No image available

$62,039
$240
67%
331$354❌❌❌Y / Y⭐️ 4.5 (12)
Loft Overlooking Broughton St by Lucky Savannah

No image available

$173,071
$618
75%
331$343❌❌❌Y / Y⭐️ 5 (42)
Luxury 3-Story Townhome by Lucky Savannah

No image available

$51,789
$255
53%
341$332❌❌❌Y / Y⭐️ 4.5 (10)
Alluring 1869 Townhome - Forsyth Park Steps Away!

No image available

$79,205
$222
96%
332$100❌❌❌Y / Y⭐️ 5 (242)
Luxurious Townhome w/ Parking by Lucky Savannah

No image available

$67,998
$283
61%
331$343❌❌❌Y / Y⭐️ 5 (16)
Stylish Loft off of Broughton by Lucky Savannah

No image available

$93,973
$323
76%
331$343❌❌❌Y / Y⭐️ 5 (40)
The Grand Victorian Mansion on Forsyth Park

No image available

$102,496
$286
97%
342$240❌❌❌Y / Y⭐️ 4.9 (101)
Villa De Luxe Near Forsyth Park w/Private Hot Tub

No image available

$71,902
$226
83%
342$170❌✅❌Y / Y⭐️ 4.9 (92)
Savannah Suite Tea | Modern Luxury Walk to Park!

No image available

$98,748
$446
60%
332$100❌❌❌Y / Y⭐️ 5 (41)
⭐️Walk to Forsyth Park & River St•Historic Downtown•Private Patio⭐️

No image available

$49,022
$190
65%
313$100❌❌❌Y / Y⭐️ 5 (208)
Historic Luxury Townhome Steps from Forsyth Park

No image available

$64,193
$221
77%
332$100❌❌❌Y / Y⭐️ 5 (277)
⭐Southern Charmer•Historic Downtown•Private Porch⭐

No image available

$28,995
$128
56%
311$100❌❌❌Y / Y⭐️ 4.9 (132)
Waldburg Terrace | Pet Friendly, Historic Charm!

No image available

$91,157
$439
56%
332$180❌❌✅Y / Y⭐️ 4 (18)
Historic 3 Bedroom on Chatham Square

No image available

$56,525
$228
65%
331$190❌❌✅Y / Y⭐️ 5 (296)
Heated Pool Access | 5*Clean | Flex Cancelation

No image available

$97,676
$285
92%
332$389✅❌❌Y / Y⭐️ 4.9 (61)
Heated Pool Access | 5*Clean | Flex Cancelation

No image available

$164,355
$580
75%
332$517✅❌❌Y / Y⭐️ 4.9 (25)
Sonder Telfair Square | Three-Bedroom Apartment

No image available

$54,688
$241
62%
331$0❌❌❌Y / Y⭐️ 4.6 (205)
Charmer near Forsyth Park, Heated Pool Access!

No image available

$33,379
$109
76%
331$339✅❌❌Y / Y⭐️ 4.2 (17)
The Artist Retreat - Luxury Home 1 Min. to Forsyth

No image available

$55,876
$181
82%
333$310❌❌❌Y / Y⭐️ 4.9 (114)
Spacious Luxurious Townhome - 2 Blocks to Forsyth!

No image available

$68,250
$205
89%
332$210❌❌❌Y / Y⭐️ 5 (109)
Stunning Forsyth Park Charmer - Amazing Location!

No image available

$55,989
$162
92%
312$120❌❌❌Y / Y⭐️ 5 (522)
Victorian Apt on Forsyth Park King bed #D

No image available

$60,986
$186
87%
311$110❌❌✅Y / Y⭐️ 4.8 (157)
Historic on Calhoun Square by Lucky Savannah

No image available

$186,671
$547
92%
341$354❌❌❌Y / Y⭐️ 4.7 (33)
Victorian Retreat with Private Balcony by Forsyth!

No image available

$45,622
$149
80%
311$95❌❌❌Y / Y⭐️ 4.9 (138)
Historic 3BR Apt in the Heart of Starland District

No image available

$34,592
$167
51%
311$180❌❌✅Y / Y⭐️ 5 (43)
Chippewa - Garden Level Condo in Historic Mansion

No image available

$86,192
$366
63%
311$150❌❌❌Y / Y⭐️ 4.8 (273)
Upper Level, 1 Block to Forsyth by Lucky Savannah

No image available

$127,433
$499
69%
331$354❌❌❌Y / Y⭐️ 5 (3)
Eichberg Manor - Historic | Victorian District

No image available

$146,464
$449
88%
343$185❌❌❌Y / Y⭐️ 4.9 (88)
3BDR Modern Downtown Gem | Walk to Forsyth Park!

No image available

$31,587
$194
41%
311$165❌❌✅Y / Y⭐️ 4.6 (55)
Alexander Ford House: Award-winning Historic Home

No image available

$76,833
$451
46%
331$180❌❌❌Y / Y⭐️ 4.8 (280)
Roof Terrace Oasis

No image available

$65,444
$265
65%
331$160❌✅❌Y / Y⭐️ 4.8 (146)
3 Bedroom Apartment | Victorian District | Dogs OK

No image available

$45,530
$216
53%
311$165❌❌✅Y / Y⭐️ 4.5 (10)
Chic Modern 3BDR ~ Historic Downtown District

No image available

$45,142
$214
53%
311$165❌❌✅Y / Y⭐️ 5 (8)
Elegant Manor w/ Parking by Lucky Savannah

No image available

$173,623
$600
78%
341$387❌❌❌Y / Y⭐️ 3.4 (5)
Garage Parking Near Forsyth by Lucky Savannah

No image available

$154,501
$510
80%
341$343❌❌❌Y / Y⭐️ 4.9 (10)
Monterey Square Flats, Penthouse (#5)

No image available

$46,217
$143
84%
312$80❌❌❌Y / Y⭐️ 4.8 (392)
Heated Pool Access | 5*Clean | Flex Cancelation

No image available

$30,197
$106
73%
332$372✅❌✅Y / Y⭐️ 4.4 (31)

Return Metrics

49.12% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$33,538$67,076$100,615$134,153$167,691$335,383$1,006,151
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$207,920$207,920$207,920$207,920$207,920$207,920$207,920
Down Payment$51,980$51,980$51,980$51,980$51,980$51,980$51,980
Property Appreciation$7,797$15,827$24,099$32,619$41,395$89,383$370,945
Total Return$301,235$342,804$384,614$426,673$468,987$684,667$1,636,997

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

49.12%

Cap Rate

19.65%

Return on Investment

64.28%

property-location

244 Mcintyre St Savannah, GA, 31415

3 bed • 2 bath • 9 guests

Est. $1,247/mo

Agent

This property is for sale!

Contact Agent

266

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


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

2.91

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%

Profit (Cummulative)

$33,538

$207,920

$8,500

$7,797

$0

Total Gain

$43,889

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

$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: -