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 249 Durham Park Way, Pooler, GA 31322

3 bed • 2 bath • 9 guests • $2,250

BNB

Calc

Annual Revenue

$55,137

Profit (Cash Flow)

$34,138

Cap Rate

1524.0%

Annual Revenue

$55,137

AirDNA projects $213/night at 76% occupancy ($59,125). Airbtics projects $204/night at 74% occupancy ($55,137). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 74% occupancy rate, $204 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,144$53,903$66,422$112,973
Occupancy65%77%83%89%
Nightly Rate$154$182$207$335

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
⭐️Pooler Traveler's Retreat II - Entire House 🏠

No image available

$46,966
$153
78%
322$129❌❌❌Y / Y⭐️ 4.9 (251)
Honey, I’m Home near Savannah -

No image available

$61,404
$189
83%
331$140❌❌✅Y / Y⭐️ 4.8 (41)
Home Away Near Savannah

No image available

$42,208
$127
83%
322$150❌❌✅Y / Y⭐️ 5 (66)
Serene garden home near Savannah

No image available

$69,381
$201
89%
322$155❌❌✅Y / Y⭐️ 4.9 (58)
⭐️Pooler Traveler's Retreat III - Entire House 🏠

No image available

$47,185
$154
79%
322$130❌❌❌Y / Y⭐️ 4.9 (222)
The Willow Oak | Beautifully Modern + Gametable

No image available

$48,762
$182
66%
323$195❌❌❌Y / Y⭐️ 4.8 (53)
⭐️Pooler Traveler's Retreat IV - Entire House 🏠

No image available

$41,544
$154
69%
322$129❌❌❌Y / Y⭐️ 4.8 (177)
Heart of Pooler- Family friendly w/ garage parking

No image available

$57,491
$184
79%
322$125❌❌❌Y / Y⭐️ 5 (201)
Tupelo Two Story - Near Savannah

No image available

$54,070
$167
84%
331$150❌❌✅Y / Y⭐️ 4.8 (12)
FarmCharm, 3 bed Brick home in Historic Pooler.

No image available

$32,780
$152
54%
323$175❌❌❌Y / Y⭐️ 5 (54)
Private 3 bedroom house

No image available

$45,751
$153
77%
321$75❌❌✅Y / Y⭐️ 4.8 (171)
Cozy 3BR Savannah Hideaway

No image available

$56,355
$187
77%
322$125❌❌❌Y / Y⭐️ 4.8 (116)
⭐️Pooler Traveler's Retreat VI - Entire House 🏠

No image available

$53,144
$221
62%
322$165❌❌❌Y / Y⭐️ 4.8 (177)
Pooler Home 12mi from Sav No Cleaning Fee

No image available

$53,169
$199
73%
321$0❌❌✅Y / Y⭐️ 4.9 (35)
"The Peach" *Family Friendly Oasis *Pets Welcome

No image available

$63,910
$211
77%
323$165✅❌✅Y / Y⭐️ 4.8 (70)
Warm Cozy 3-bedroom home with Bonus Room

No image available

$39,485
$181
54%
322$150❌❌❌Y / Y⭐️ 4.9 (44)
Casa Leaf w/ Backyard Oasis!

No image available

$60,859
$205
78%
322$150✅❌❌Y / Y⭐️ 4.9 (45)
Charming Southern Bungalow Convenient to Savannah

No image available

$106,184
$395
71%
322$160❌❌✅Y / Y⭐️ 5 (138)
The Georgia Peach

No image available

$26,090
$205
31%
322$239❌❌❌Y / Y⭐️ 5 (5)
Welcome to the Red Door !

No image available

$70,493
$334
56%
332$280✅❌❌Y / Y⭐️ 4.9 (108)
Cute House on quiet street close to Gulfstream

No image available

$52,403
$156
86%
322$125❌❌❌Y / Y⭐️ 4.9 (101)
Enjoy Savannah 3BR w/King Bed

No image available

$80,871
$254
82%
322$150❌❌✅Y / Y⭐️ 4.8 (11)
3bed 2bath Ole Pooler! Near DT Savannah! *Pets*

No image available

$64,590
$177
97%
325$199❌❌✅Y / Y⭐️ 4.8 (12)
Great Location!. The Perfect get away in Pooler.

No image available

$60,747
$183
88%
322$200❌❌✅Y / Y⭐️ 3.9 (8)
1950's Cottage Convenient to Savannah

No image available

$100,753
$415
64%
322$160❌❌✅Y / Y⭐️ 4.9 (189)
Luxury Home Close 2 DT SAV Metaplant Gulfstream

No image available

$67,218
$348
49%
332$180✅❌❌Y / Y⭐️ 5 (19)
★Entire 3BR w/ King Suite near Downtown & Airport★

No image available

$52,863
$163
82%
322$125❌❌❌Y / Y⭐️ 4.5 (61)
Gr8t area, close to airport + 15 min to Savannah

No image available

$87,928
$286
84%
331$0✅❌❌N / Y⭐️ 4.9 (61)
The Guest House on Manden. The Perfect Getaway.

No image available

$59,908
$176
93%
322$0❌❌❌Y / Y⭐️ 0 (0)
Pooler Paradise

No image available

$47,543
$140
91%
323$50❌❌❌Y / Y⭐️ 5 (23)
Pooler Cozy Tree around 3 bedroom House

No image available

$30,880
$120
66%
325$150❌❌✅Y / Y⭐️ 4.7 (3)
Pooler entire cozy and modern 3 bedroom house

No image available

$37,831
$136
76%
323$0❌❌✅Y / Y⭐️ 3.6 (3)
Brick House Big Yard

No image available

$30,067
$158
52%
322$0❌❌✅Y / N⭐️ 5 (9)
The Pooler Perch

No image available

$36,510
$133
75%
321$0❌❌❌Y / Y⭐️ 5 (12)
Heart of Pooler - 3BR 1 Bath

No image available

$39,694
$163
64%
312$100❌❌❌Y / Y⭐️ 4.8 (7)
Modern 3 bedroom, 2 bath home in Pooler, Georgia

No image available

$42,432
$147
78%
3230$195❌❌❌Y / Y⭐️ 4.9 (19)
Pooler Charm: Cozy Retreat Minutes from Savannah

No image available

$75,030
$250
82%
322$0❌❌✅Y / Y⭐️ 5 (1)
Private Home Private 3Br-3Bath

No image available

$67,757
$187
99%
333$0❌❌❌Y / N⭐️ 1 (1)
Savannah Quarters Retreat

No image available

$46,052
$206
60%
332$60✅❌❌Y / Y⭐️ 5 (10)
Pooler Praline - Spacious Home near Savannah

No image available

$142,568
$429
89%
331$175❌❌✅Y / Y⭐️ 4.7 (7)

Return Metrics

378.57% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$34,137$68,275$102,412$136,550$170,688$341,376$1,024,128
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,800$1,800$1,800$1,800$1,800$1,800$1,800
Down Payment$450$450$450$450$450$450$450
Property Appreciation$67$137$208$282$358$773$3,211
Total Return$36,455$70,662$104,871$139,082$173,296$344,399$1,029,589

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

378.57%

Cap Rate

1,523.97%

Return on Investment

379.56%

property-location

249 Durham Park Way Pooler, GA, 31322

3 bed • 2 bath • 9 guests

Est. $11/mo

Agent

This property is for sale!

Contact Agent

14619

Airbnb Investor Score

$34,137

Annual Profit

1524.0%

Cap Rate

378.6%

Cash on Cash

$55,137

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $213/night at 76% occupancy.Projected nightly rate is $204/night at 74% occupancy.

Top 63% of comparables

Top 31% 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.

$57,521

Avg annual revenue

74%

Avg occupancy rate

$204

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

$65k

$100k

$145k

Sign up to see the data on 40 all comparables

$34,138

Profit

Revenue

$55,137

Operating Expenses

$20,848

Operating Income

$34,289

Mortgage & Taxes

$152

Profit (Cash Flow)

$34,138

$9,018

Cash Investment

Down Payment

$450

Renos & Furnishing

$8,500

Closing Costs

$68

Total

$9,018

DSCR Ratio

Strong

225.92

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

378.57%

Cap Rate

1,523.97%

Profit (Cummulative)

$34,138

$1,800

$8,500

$68

$0

Total Gain

$34,227

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

$107

Deductible property tax

$22

Your total deduction

-$32,742

Your adjusted annual income

$150,000 - -$32,742 = $182,742


Taxes on $182,742 (30%)

$54,823

Your old tax bill

$45,000

Your new tax bill

$54,823


Estimated tax savings

-$9,823

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:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: Yes
  • 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

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -