BNBCalc Short Term Rental Rental Arbitrage Analysis 2612 Dogwood Ave, Savannah, GA 31404, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$52,595

Profit (Cash Flow)

$16,358

Cash on Cash Return

170.4%

Annual Revenue

$52,595

AirDNA projects $225/night at 64% occupancy ($52,595).

BNB Calc projects a 64% occupancy rate, $225 rate per night.

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

Return Metrics

170.39% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,357	$32,715	$49,073	$65,431	$81,788	$163,577	$490,733
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$16,357	$32,715	$49,073	$65,431	$81,788	$163,577	$490,733

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

170.39%

Payback Period Days

214

Return on Investment

170.39%

2612 Dogwood Ave Savannah, Georgia, 31404

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$52,595

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,358

Profit

Revenue

$52,595

Operating Expenses

$18,237

Operating Income

$34,358

Net Effective Rent

$18,000

Profit (Cash Flow)

$16,358

$9,600

Cash Investment

Renos & Furnishing

$8,000

Setup Costs

$1,600

Total

$9,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

170.39%

Payback Period Days

214