BNBCalc Short Term Rental Investment Analysis 3130 Robertson Ave

3 bed • 1.5 bath • 9 guests • $400,000

BNB

Calc

Annual Revenue

$49,900

Profit (Cash Flow)

$3,350

Cap Rate

7.6%

Annual Revenue

$49,900

AirDNA projects $217/night at 68% occupancy ($53,895). Airbtics projects $198/night at 69% occupancy ($49,899). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 69% occupancy rate, $198 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,025	$51,533	$67,239	$75,284
Occupancy	49%	79%	87%	91%
Nightly Rate	$165	$188	$211	$260

Seasonality (Profit by Month)

Return Metrics

3.33% 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)	$3,349	$6,699	$10,049	$13,399	$16,749	$33,499	$100,498
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$415,349	$431,059	$447,140	$463,603	$480,459	$571,065	$1,071,403

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.33%

Cap Rate

7.58%

Return on Investment

19.2%

3130 Robertson Ave Thunderbolt, Georgia, 31404-5328

3 bed • 1.5 bath • 9 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$372,000

Zestimate

$49,900

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $217/night at 68% occupancy.Projected nightly rate is $198/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$3,350

Profit

Revenue

$49,900

Operating Expenses

$19,567

Operating Income

$30,333

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$3,350

$100,375

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,375

Closing Costs

$12,000

Total

$100,375

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.33%

Cap Rate

7.58%

Return on Investment

19.2%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$41,800

Your adjusted annual income

$150,000 - $41,800 = $108,200

Taxes on $108,200 (30%)

$32,460

Your old tax bill

$45,000

Your new tax bill

$32,460

Estimated tax savings

$12,540

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:

7,841 sqft

Year built:

1956

Size:

1,122 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
114 Bluffside Cir	4	3	0	-	6,534	-	$599,900	40
3107 Gilbert St	3	3	2,283	-	19,166	1950	$0	-
3111 College St	3	2	1,780	-	9,148	1983	$230,000	-
3217 Pierce Blvd	2	1	1,056	-	10,890	1945	$180,000	-
3204 Oakwood Dr	3	2	1,560	-	11,761	1995	$327,000	158
3215 Woodlawn Dr	2	1	1,472	-	23,958	1949	$205,000	32
2810 Whatley Ave	3	3	1,212	-	5,998	2002	$350,000	31
Warsaw Pl	6	3	1,500	-	4,792	2010	$312,000	-
108 Bluffside Cir	4	3	0	-	6,534	-	$0	-
3211 College St	3	1	884	-	3,049	1940	$0	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 7,841 sqft

Building area: 1,122 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R1

Land Use: Residential

Parcel Number: 3-0006 -18-006

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $44,800

County Est. Land Value: $25,700

Assessed Land Value: $10,280

County Est. Structure Value: $86,300

Market Estimate: $348,172

Sale history

Date	Sale Price	% Financed	Buyer
04/04/23	$0	0%	Island Tree Investments

Ownership

Name: Island Tree Investments

Owner Occupied: Yes

Owner Mailing Address: 3130 Robertson Ave, Savannah, Ga 31404

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No