BNBCalc Short Term Rental Rental Arbitrage Analysis 405 East Duffy Street, Savannah, Georgia 31401, United States

4 bed • 1 bath • 10 guests • $0

BNB

Calc

Annual Revenue

$102,268

Profit (Cash Flow)

$50,573

Cash on Cash Return

488.6%

Annual Revenue

$102,268

AirDNA projects $505/night at 56% occupancy ($103,291). Airbtics projects $479/night at 70% occupancy ($122,466). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $400 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$99,350	$108,999	$177,178	$192,089
Occupancy	62%	74%	83%	85%
Nightly Rate	$342	$488	$574	$663

Seasonality (Profit by Month)

Return Metrics

488.63% 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)	$50,573	$101,146	$151,720	$202,293	$252,867	$505,734	$1,517,203
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	$50,573	$101,146	$151,720	$202,293	$252,867	$505,734	$1,517,203

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

488.63%

Payback Period Days

Return on Investment

488.63%

405 E Duffy St Savannah, Georgia, 31401-6813

4 bed • 1 bath • 10 guests

Monthly Rent

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$102,268

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $505/night at 56% occupancy.Projected nightly rate is $479/night at 70% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

$50,573

Profit

Revenue

$102,268

Operating Expenses

$25,295

Operating Income

$76,973

Net Effective Rent

$26,400

Profit (Cash Flow)

$50,573

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

488.63%

Payback Period Days