BNBCalc Short Term Rental Investment Analysis 315 W Hall St, Savannah, GA 31401, USA

4 bed • 3.5 bath • 12 guests • $825,000

BNB

Calc

Report by:

cfdcraigdunn@gmail.com

Annual Revenue

$185,109

Profit (Cash Flow)

$92,313

Cap Rate

17.9%

Annual Revenue

$185,109

AirDNA projects $859/night at 59% occupancy ($185,109).

BNB Calc projects a 59% occupancy rate, $859 rate per night.

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

Return Metrics

46.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$92,313	$184,626	$276,939	$369,252	$461,565	$923,131	$2,769,395
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,104	$16,709	$25,845	$35,544	$45,841	$107,674	$660,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$24,750	$50,242	$76,499	$103,544	$131,401	$283,731	$1,177,491
Total Return	$290,168	$416,578	$544,284	$673,341	$803,808	$1,479,537	$4,771,887

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.01%

Cap Rate

17.93%

Return on Investment

62.38%

315 W Hall St Savannah, Georgia, 31401-5522

4 bed • 3.5 bath • 12 guests

Purchase Price

Est. $3,957/mo

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$185,109

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$92,313

Profit

Revenue

$185,109

Operating Expenses

$37,144

Operating Income

$147,965

Mortgage & Taxes

$55,652

Profit (Cash Flow)

$92,313

$200,625

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$10,875

Closing Costs

$24,750

Total

$200,625

DSCR Ratio

Strong

2.66

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.01%

Cap Rate

17.93%

Return on Investment

62.38%

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

$39,155

Deductible property tax

$8,167

Your total deduction

-$9,081

Your adjusted annual income

$150,000 - -$9,081 = $159,081

Taxes on $159,081 (30%)

$47,724

Your old tax bill

$45,000

Your new tax bill

$47,724

Estimated tax savings

-$2,724

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com