Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 411 College Blvd, Statesboro, GA, 30458

4 bed • 3 bath • 12 guests • $279,000

BNB

Calc

Annual Revenue

$45,528

Profit (Cash Flow)

$7,109

Cap Rate

9.3%

Annual Revenue

$45,528

AirDNA projects $220/night at 57% occupancy ($45,801). Airbtics projects $277/night at 45% occupancy ($45,527). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 45% occupancy rate, $277 rate per night.

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

Percentiles25%50%75%90%
Revenue$27,436$47,098$76,436$103,663
Occupancy35%45%57%69%
Nightly Rate$202$272$351$392

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
$47,804
$279
44%
432$150❌❌❌Y / Y⭐️ 5 (59)
$34,331
$163
52%
441$165❌❌✅Y / Y⭐️ 5 (50)
$52,388
$394
35%
43.52$239❌❌❌Y / Y⭐️ 5 (15)
$44,133
$201
53%
442$165❌❌✅Y / Y⭐️ 5 (30)
$47,042
$185
67%
431$85❌❌❌Y / Y⭐️ 5 (194)
$33,990
$205
41%
422$155❌❌✅Y / Y⭐️ 5 (21)
$75,262
$338
59%
422$205✅❌✅Y / Y⭐️ 5 (31)
$54,034
$255
54%
441$125✅❌✅Y / Y⭐️ 5 (42)
$58,825
$265
58%
422$150✅❌✅Y / Y⭐️ 5 (80)
$52,493
$356
39%
411$150❌❌❌Y / Y⭐️ 5 (58)
$57,411
$222
70%
442$149❌❌✅Y / Y⭐️ 4.5 (88)
$32,900
$170
36%
442$250❌❌❌Y / Y⭐️ 4.8 (107)
$52,191
$310
46%
421$0❌❌❌Y / Y⭐️ 5 (20)
$27,450
$150
50%
432$0❌❌✅Y / Y⭐️ 4.8 (62)
$47,190
$134
95%
432$100❌❌❌Y / Y⭐️ 4.9 (87)
$99,927
$374
73%
411$0✅❌✅N / N⭐️ 0 (0)
$33,046
$210
43%
432$0❌❌❌Y / Y⭐️ 4.5 (87)

Return Metrics

9.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,108$14,217$21,325$28,434$35,543$71,086$213,258
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$223,200$223,200$223,200$223,200$223,200$223,200$223,200
Down Payment$55,800$55,800$55,800$55,800$55,800$55,800$55,800
Property Appreciation$8,370$16,991$25,870$35,016$44,437$95,952$398,206
Total Return$294,478$310,208$326,196$342,451$358,980$446,038$890,464

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.48%

Cap Rate

9.29%

Return on Investment

24.31%

property-location

411 College Blvd Statesboro, Georgia, 30458

4 bed • 3 bath • 12 guests

Est. $1,338/mo

Agent

Inquire about this property

Contact Agent

$287,800

Zestimate

66

Airbnb Investor Score

$7,108

Annual Profit

9.3%

Cap Rate

9.5%

Cash on Cash

$45,528

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $220/night at 57% occupancy ($45,801.59). Airbtics projects $351/night at 45% occupancy ($45,527).

Top 51% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

22

Airbnb Comparables

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

$44,437

Avg annual revenue

45%

Avg occupancy rate

$277

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

$20k

$45k

$75k

$100k

Sign up to see the data on 22 all comparables

$7,109

Profit

Revenue

$45,528

Operating Expenses

$19,599

Operating Income

$25,929

Mortgage & Taxes

$18,820

Profit (Cash Flow)

$7,109

$74,920

Cash Investment

Down Payment

$55,800

Renos & Furnishing

$10,750

Closing Costs

$8,370

Total

$74,920

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.48%

Cap Rate

9.29%

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

$13,242

Deductible property tax

$2,762

Your total deduction

$55,395

Your adjusted annual income

$150,000 - $55,395 = $94,605

Taxes on $94,605 (30%)

$28,381

Your old tax bill

$45,000

Your new tax bill

$28,381

Estimated tax savings

$16,619

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

0.6 sqft

Year built:

1970

Size:

1,970 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Electric, Central

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 0.6 sqft
  • Building area: 1,970 sqft
  • Garage: No
  • Heating: Electric, central
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: Electric, Central Air
  • View: -
  • Parking: Carport
  • Amenities: Dryer, Washer, Dishwasher, Oven/Range (Combo), Refrigerator
  • Price per square foot: $146

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: S31 000026 000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $189,170
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $287,800

Schools

  • Elementary School: Sallie Zetterower Elementary School with 4/10 star rating
  • Middle School: Langston Chapel Middle School with 4/10 star rating