BNBCalc Short Term Rental Investment Analysis 28 Beaver Run Dr, Savannah, GA 31419

3 bed • 2 bath • 9 guests • $349,990

BNB

Calc

Annual Revenue

$45,824

Profit (Cash Flow)

$2,577

Cap Rate

7.5%

Annual Revenue

$45,824

AirDNA projects $246/night at 51% occupancy ($45,823). Airbtics projects $210/night at 67% occupancy ($51,389). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 51% occupancy rate, $246 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,645	$51,405	$70,062	$95,298
Occupancy	56%	68%	78%	88%
Nightly Rate	$153	$196	$231	$278

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family oasis with pool	$48,488	$207	64%	3	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.9 (50)
Charming Savannah Vacation Rental w/ Game Room!	$70,527	$321	56%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.7 (9)
Red Gate Farms Hayloft-10 min to Historic Savannah	$50,859	$193	72%	3	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (172)
3 Bedroom Southern Charm Home	$41,466	$197	56%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (77)
Beautiful Spacious Savannah Home!	$45,765	$126	88%	3	3	1	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (88)
Modern Private Getaway w/ Amenities Near Savannah!	$46,009	$166	65%	3	3	2	$279	✅	❌	❌	Y / Y	⭐️ 4.8 (27)
Savannah House	$49,630	$289	40%	3	2	2	$200	✅	❌	❌	Y / Y	⭐️ 4.8 (55)
SAV 3 bed / 2 bath Private Swimminglpool	$60,145	$243	61%	3	2	2	$190	✅	❌	❌	Y / Y	⭐️ 4.7 (137)
The Hill Home	$38,982	$197	48%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Super sanitized getaway for work or play!	$38,190	$207	48%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (119)
The Sapphire Home: 3BR Gem Near Airport & Downtown	$76,645	$219	94%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
Near Gardens & Downtown - Stay At a Coastal-Haven!	$99,962	$474	56%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.3 (55)
Soothing Savannah Townhome with Patio!	$84,487	$277	82%	3	3	2	$207	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
It’s cooler in Pooler	$39,201	$138	69%	3	2	1	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (251)
Eat, sleep, relax in Pooler	$39,897	$137	68%	3	2	1	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (223)
Bright and Spacious Historic Maple Cottage	$52,120	$158	81%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Savannah Family Retreat + Private Backyard	$52,163	$173	80%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (30)
King Suite in Savannah Golf Course View with Yard	$74,326	$219	91%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Mid-century Escape	$130,926	$554	63%	3	2	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (43)
Beachy Blue Haven near Savannah 🏖	$45,763	$168	69%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 4.9 (53)
Cheerful 3 bed 2 bath home/fully fenced/pet friend	$45,706	$148	79%	3	2	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (144)
Savannah Escape ~ 11 Mi to Historic District!	$108,432	$277	99%	3	2	2	$232	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Executive 3-bedroom residential home with fitness	$51,915	$197	69%	3	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (170)
Pool/Fenced/Pet friendly home 2	$58,010	$196	78%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (93)
Modern 5 Bed bungalow family/pet friendly sleeps 8	$54,333	$234	62%	3	2	3	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Savannah Rest	$25,258	$228	29%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (114)
Tranquil 3BR Savannah Gem	$47,261	$188	64%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (102)
Historic Pink Door Cottage near Savannah + Pets	$25,510	$105	62%	3	1	1	$195	❌	❌	✅	Y / Y	⭐️ 4.6 (27)
Firepit & Huge Backyard, Modern! Homey Holiday Inn	$57,440	$266	59%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Charming and Convenient 3 bed/2 bath!	$42,859	$154	73%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Huge, Family-Friendly Home. 10-Mins to Downtown	$49,103	$153	78%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (462)
The Blue House	$37,426	$117	80%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (128)
Family & Pet Friendly - Richmond Hill Retreat	$38,329	$196	48%	3	2	2	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Private Paradise, 15 Minutes to River Street!	$53,992	$152	91%	3	2	3	$149	❌	❌	❌	Y / Y	⭐️ 4.9 (137)
Summertime-Pet-friendly, Fiber Optic Internet &	$26,778	$137	49%	3	1	1	$185	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Modern Updated Cottage hosted by SagaCity Stays	$37,647	$215	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (28)
Richmond Hill Retreat	$45,145	$158	76%	3	2	3	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Don't Miss it out!	$36,380	$140	71%	3	3	2	$0	✅	❌	❌	Y / N	⭐️ 4.2 (5)
Amazing updated home in Savannah	$42,832	$249	47%	3	3	3	$0	❌	❌	❌	Y / N	⭐️ 5 (3)
Trending Tranquil Retreat W/ Theater&Pool Table	$63,198	$231	71%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 4.9 (48)

Return Metrics

2.89% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,577	$5,154	$7,731	$10,308	$12,886	$25,772	$77,316
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,438	$7,088	$10,964	$15,078	$19,447	$45,678	$279,992
Down Payment	$69,998	$69,998	$69,998	$69,998	$69,998	$69,998	$69,998
Property Appreciation	$10,499	$21,314	$32,453	$43,926	$55,744	$120,367	$499,527
Total Return	$86,513	$103,555	$121,147	$139,312	$158,075	$261,816	$926,834

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.89%

Cap Rate

7.48%

Return on Investment

18.55%

28 Beaver Run Dr Savannah, GA, 31419

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,679/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$2,577

Annual Profit

7.5%

Cap Rate

2.9%

Cash on Cash

$45,824

Annual Revenue

BNBCalc predicts this property will get $210 per night with 67% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$53,327

Avg annual revenue

67%

Avg occupancy rate

$210

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

$60k

$95k

$130k

$2,577

Profit

Revenue

$45,824

Operating Expenses

$19,637

Operating Income

$26,186

Mortgage & Taxes

$23,609

Profit (Cash Flow)

$2,577

$88,998

Cash Investment

Down Payment

$69,998

Renos & Furnishing

$8,500

Closing Costs

$10,500

Total

$88,998

DSCR Ratio

Acceptable

1.11

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.89%

Cap Rate

7.48%

Return on Investment

18.55%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$33,269

Your adjusted annual income

$150,000 - $33,269 = $116,731

Taxes on $116,731 (30%)

$35,019

Your old tax bill

$45,000

Your new tax bill

$35,019

Estimated tax savings

$9,981

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -