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 Rental Arbitrage Analysis 325 E 49th St 4, Savannah, GA, 31405

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$60,747

Profit (Cash Flow)

$12,638

Cash on Cash Return

147.0%

Annual Revenue

$60,747

AirDNA projects $231/night at 61% occupancy ($51,466). Airbtics projects $214/night at 55% occupancy ($42,989). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $252 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,340$40,326$63,253$99,731
Occupancy42%57%66%79%
Nightly Rate$156$189$252$334

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Starland Dreamer *Walk to bars & restaurants*

No image available

$42,736
$140
79%
32.51$150❌❌❌Y / Y⭐️ 5 (107)
Charming Home in Starland District of Savannah

No image available

$39,787
$189
56%
32.52$175❌❌❌Y / Y⭐️ 5 (162)
Starland Grey Upstairs Flat

No image available

$39,703
$179
59%
322$150❌❌❌Y / Y⭐️ 5 (183)
Chic Thomas Square Home in Walkable Location!

No image available

$52,571
$260
55%
34.52$232❌❌❌Y / Y⭐️ 5 (30)
Fun, Midtown Beauty, Free Parking/Trolley Adjacent

No image available

$83,359
$342
66%
32.53$185❌❌❌Y / Y⭐️ 5 (75)
The Blue Bee_Classic Savannah_Minutes 2 River St

No image available

$31,510
$175
49%
3131$115❌❌❌Y / Y⭐️ 5 (112)
Restored Victorian in Starland District w/Backyard

No image available

$46,718
$172
68%
32.52$150❌❌❌Y / Y⭐️ 5 (115)
Casa Topo- In the Heart of Savannah's Starland

No image available

$60,483
$244
65%
312$115❌❌✅Y / Y⭐️ 5 (108)
Stella Blue ~ Historic, Charming Starland Cottage

No image available

$130,758
$370
93%
322$220❌❌✅N / Y⭐️ 5 (3)
Light & spacious Victorian in heart of Savannah

No image available

$97,170
$498
53%
323$130❌❌✅Y / Y⭐️ 5 (27)
Newly Renovated 3BDR w/ backyard Starland District

No image available

$36,215
$218
42%
32.51$165❌❌✅Y / Y⭐️ 4.5 (109)
Starland District Gem | Work Remotely | Dogs OK!

No image available

$26,844
$210
30%
32.51$165❌❌✅Y / Y⭐️ 4.5 (98)
Historic Thomas Streetcar Victorian

No image available

$40,828
$144
77%
322$75❌❌❌Y / Y⭐️ 4.9 (350)
Hip Victorian Home : Brewery and Bar Adjacent

No image available

$51,787
$260
54%
333$180❌❌❌Y / Y⭐️ 5 (62)
Paula Deen House

No image available

$42,127
$266
43%
323$215❌❌❌Y / Y⭐️ 4.5 (37)
Cheerful 3br 2b home near downtown Savannah

No image available

$35,744
$150
64%
3231$125❌❌✅Y / Y⭐️ 4.5 (207)
Savannah Luxury Living | 3-BR | Pet-Friendly

No image available

$35,888
$210
42%
32.52$150❌❌❌Y / Y⭐️ 5 (13)
Midtown Bungalow w/ Pool Table

No image available

$43,064
$143
76%
321$140✅❌❌Y / Y⭐️ 4.9 (109)
Spacious & Cute Home in Midtown Savannah

No image available

$41,998
$255
45%
3230$0❌❌❌Y / Y⭐️ 4.3 (47)
Executive Ardsley Bungalow close to Downtown

No image available

$79,005
$251
86%
3221$225❌❌❌Y / Y⭐️ 5 (8)
Midtown Oasis

No image available

$45,599
$198
60%
327$299❌❌✅Y / Y⭐️ 5 (1)
Downtown/Starland spacious house near everything

No image available

$133,432
$443
81%
32.52$175❌✅✅Y / Y⭐️ 4.5 (92)
Modern Updated Central 3BR Savannah 30 Day Rental

No image available

$35,366
$153
62%
3230$125❌❌❌Y / Y⭐️ 5 (220)
Luxury Historic Charm 1 mile to Forsyth Park

No image available

$21,282
$176
31%
322$150❌❌✅Y / Y⭐️ 4.2 (5)
Artistic Haven in Ardsley Park: 3 Bedroom Retreat

No image available

$34,334
$159
59%
3230$450❌❌✅Y / Y⭐️ 4.5 (4)
Adorable Duplex in Savannah

No image available

$39,962
$179
61%
3130$65❌❌✅Y / Y⭐️ 5 (71)
Gorgeous Home in Great Location

No image available

$55,163
$157
96%
3230$0❌❌✅Y / Y⭐️ 5 (3)
Chic 3BR: Historic Savannah Home

No image available

$50,958
$273
51%
3230$250❌❌✅Y / Y⭐️ 0 (2)
3 Bed/2 Bath Craftsman Bungalow

No image available

$23,395
$94
68%
3230$200❌❌❌Y / Y⭐️ 5 (19)
Midtown corner bungalow

No image available

$20,888
$176
32%
3230$125❌❌✅Y / Y⭐️ 4.5 (4)
Dog-friendly 3BR with office, backyard & firepit

No image available

$16,865
$128
36%
3230$183❌❌✅Y / Y⭐️ 0 (1)
Light-filled Modern Luxury 3BR/2.5BA Vintage Style

No image available

$35,575
$135
72%
32.531$105❌❌❌Y / Y⭐️ 5 (181)
Impeccably Restored Bungalow by Lucky Savannah

No image available

$34,259
$240
39%
321$588❌❌✅Y / Y⭐️ 0 (0)
Majestic Ardsley Park Home by Lucky Savannah

No image available

$43,449
$224
53%
32.51$588❌❌✅Y / Y⭐️ 0 (1)
Ideal for long term|SCAD 5 min| Kitchen

No image available

$77,013
$334
63%
3230$250❌❌✅Y / Y⭐️ 0 (1)
Beautiful historic home with great outdoor space

No image available

$25,483
$118
59%
3230$500❌❌❌Y / N⭐️ 0 (0)

Return Metrics

146.95% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,638$25,276$37,914$50,552$63,191$126,382$379,146
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$12,638$25,276$37,914$50,552$63,191$126,382$379,146

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

146.95%

Payback Period Days

248

Return on Investment

146.95%

property-location

325 E 49th St 4 Savannah, Georgia, 31405

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Savannah

Zoning


Laws

$60,747

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $231/night at 61% occupancy ($51,466.53). Airbtics projects $214/night at 55% occupancy ($42,989).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$45,444

Avg annual revenue

55%

Avg occupancy rate

$214

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

$10k

$50k

$90k

$135k

Sign up to see the data on 40 all comparables

$12,638

Profit

Revenue

$60,747

Operating Expenses

$19,897

Operating Income

$40,850

Net Effective Rent

$28,212

Profit (Cash Flow)

$12,638

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

146.95%

Payback Period Days

248