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 318 W 39th St, Savannah, GA 31401, USA

4 bed • 2 bath • 10 guests • $473,000

BNB

Calc

Annual Revenue

$115,074

Profit (Cash Flow)

$51,724

Cap Rate

18.4%

Annual Revenue

$115,074

AirDNA projects $534/night at 59% occupancy ($115,073).

BNB Calc projects a 59% occupancy rate, $534 rate per night.

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


Return Metrics

67.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$51,724$103,448$155,172$206,896$258,620$517,240$1,551,721
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$425,700$425,700$425,700$425,700$425,700$425,700$425,700
Down Payment$47,300$47,300$47,300$47,300$47,300$47,300$47,300
Property Appreciation$14,190$28,805$43,859$59,365$75,336$162,672$675,095
Total Return$538,914$605,253$672,032$739,261$806,956$1,152,912$2,699,816

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

67.18%

Cap Rate

18.4%

Return on Investment

92.4%

property-location

318 W 39th St Savannah, Georgia, 31401-8810

4 bed • 2 bath • 10 guests

Est. $2,269/mo

Agent

Inquire about this property

Contact Agent

Savannah

Zoning


Laws

$115,074

Annual Revenue


AirDNA projects $534/night at 59% occupancy ($115,073.77).

Top 101% of comparables

Top 101% of comparables


$51,724

Profit

Revenue

$115,074

Operating Expenses

$28,040

Operating Income

$87,034

Mortgage & Taxes

$35,310

Profit (Cash Flow)

$51,724

$76,990

Cash Investment

Down Payment

$47,300

Renos & Furnishing

$15,500

Closing Costs

$14,190

Total

$76,990

DSCR Ratio

Strong

2.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

67.18%

Cap Rate

18.4%

Profit (Cummulative)

$51,724

$425,700

$15,500

$14,190

$0

Total Gain

$71,142

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

$25,255

Deductible property tax

$4,683

Your total deduction

$52,827

Your adjusted annual income

$150,000 - $52,827 = $97,173


Taxes on $97,173 (30%)

$29,152

Your old tax bill

$45,000

Your new tax bill

$29,152


Estimated tax savings

$15,848

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