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}

Percentiles	25%	50%	75%	90%
Revenue	$24,340	$40,326	$63,253	$99,731
Occupancy	42%	57%	66%	79%
Nightly Rate	$156	$189	$252	$334

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Starland Dreamer Walk to bars & restaurants	$42,736	$140	79%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (107)
Charming Home in Starland District of Savannah	$39,787	$189	56%	3	2.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (162)
Starland Grey Upstairs Flat	$39,703	$179	59%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (183)
Chic Thomas Square Home in Walkable Location!	$52,571	$260	55%	3	4.5	2	$232	❌	❌	❌	Y / Y	⭐️ 5 (30)
Fun, Midtown Beauty, Free Parking/Trolley Adjacent	$83,359	$342	66%	3	2.5	3	$185	❌	❌	❌	Y / Y	⭐️ 5 (75)
The Blue Bee_Classic Savannah_Minutes 2 River St	$31,510	$175	49%	3	1	31	$115	❌	❌	❌	Y / Y	⭐️ 5 (112)
Restored Victorian in Starland District w/Backyard	$46,718	$172	68%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (115)
Casa Topo- In the Heart of Savannah's Starland	$60,483	$244	65%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (108)
Stella Blue ~ Historic, Charming Starland Cottage	$130,758	$370	93%	3	2	2	$220	❌	❌	✅	N / Y	⭐️ 5 (3)
Light & spacious Victorian in heart of Savannah	$97,170	$498	53%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (27)
Newly Renovated 3BDR w/ backyard Starland District	$36,215	$218	42%	3	2.5	1	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (109)
Starland District Gem \| Work Remotely \| Dogs OK!	$26,844	$210	30%	3	2.5	1	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (98)
Historic Thomas Streetcar Victorian	$40,828	$144	77%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (350)
Hip Victorian Home : Brewery and Bar Adjacent	$51,787	$260	54%	3	3	3	$180	❌	❌	❌	Y / Y	⭐️ 5 (62)
Paula Deen House	$42,127	$266	43%	3	2	3	$215	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Cheerful 3br 2b home near downtown Savannah	$35,744	$150	64%	3	2	31	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (207)
Savannah Luxury Living \| 3-BR \| Pet-Friendly	$35,888	$210	42%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Midtown Bungalow w/ Pool Table	$43,064	$143	76%	3	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (109)
Spacious & Cute Home in Midtown Savannah	$41,998	$255	45%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (47)
Executive Ardsley Bungalow close to Downtown	$79,005	$251	86%	3	2	21	$225	❌	❌	❌	Y / Y	⭐️ 5 (8)
Midtown Oasis	$45,599	$198	60%	3	2	7	$299	❌	❌	✅	Y / Y	⭐️ 5 (1)
Downtown/Starland spacious house near everything	$133,432	$443	81%	3	2.5	2	$175	❌	✅	✅	Y / Y	⭐️ 4.5 (92)
Modern Updated Central 3BR Savannah 30 Day Rental	$35,366	$153	62%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 5 (220)
Luxury Historic Charm 1 mile to Forsyth Park	$21,282	$176	31%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.2 (5)
Artistic Haven in Ardsley Park: 3 Bedroom Retreat	$34,334	$159	59%	3	2	30	$450	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Adorable Duplex in Savannah	$39,962	$179	61%	3	1	30	$65	❌	❌	✅	Y / Y	⭐️ 5 (71)
Gorgeous Home in Great Location	$55,163	$157	96%	3	2	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Chic 3BR: Historic Savannah Home	$50,958	$273	51%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (2)
3 Bed/2 Bath Craftsman Bungalow	$23,395	$94	68%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
Midtown corner bungalow	$20,888	$176	32%	3	2	30	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Dog-friendly 3BR with office, backyard & firepit	$16,865	$128	36%	3	2	30	$183	❌	❌	✅	Y / Y	⭐️ 0 (1)
Light-filled Modern Luxury 3BR/2.5BA Vintage Style	$35,575	$135	72%	3	2.5	31	$105	❌	❌	❌	Y / Y	⭐️ 5 (181)
Impeccably Restored Bungalow by Lucky Savannah	$34,259	$240	39%	3	2	1	$588	❌	❌	✅	Y / Y	⭐️ 0 (0)
Majestic Ardsley Park Home by Lucky Savannah	$43,449	$224	53%	3	2.5	1	$588	❌	❌	✅	Y / Y	⭐️ 0 (1)
Ideal for long term\|SCAD 5 min\| Kitchen	$77,013	$334	63%	3	2	30	$250	❌	❌	✅	Y / Y	⭐️ 0 (1)
Beautiful historic home with great outdoor space	$25,483	$118	59%	3	2	30	$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

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
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:

Revenue Appreciation:

Cash on Cash Return

146.95%

Payback Period Days

248

Return on Investment

146.95%

325 E 49th St 4 Savannah, Georgia, 31405

3 bed • 2 bath • 9 guests

Monthly Rent

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).

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

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

$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

Cash on Cash Return

146.95%

Payback Period Days

248