BNBCalc Short Term Rental Investment Analysis 517 E Henry St Savannah GA 31401

4 bed • 2 bath • 12 guests • $524,652

BNB

Calc

Report by:

jamesbruen45@gmail.com

Annual Revenue

$162,475

Profit (Cash Flow)

$74,022

Cap Rate

20.5%

Annual Revenue

$162,475

AirDNA projects $674/night at 66% occupancy ($162,475).

BNB Calc projects a 66% occupancy rate, $674 rate per night.

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

Return Metrics

47.02% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$74,022	$148,044	$222,067	$296,089	$370,112	$740,224	$2,220,672
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,832	$9,962	$15,408	$21,191	$27,330	$64,194	$393,489
Down Payment	$131,163	$131,163	$131,163	$131,163	$131,163	$131,163	$131,163
Property Appreciation	$15,739	$31,951	$48,649	$65,848	$83,563	$180,436	$748,816
Total Return	$225,757	$321,121	$417,288	$514,292	$612,168	$1,116,018	$3,494,140

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

47.02%

Cap Rate

20.49%

Return on Investment

60.09%

517 E Henry St Savannah, GA, 31401

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,516/mo

This property is for sale!

Contact Agent

$162,475

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$74,022

Profit

Revenue

$162,475

Operating Expenses

$54,949

Operating Income

$107,526

Mortgage & Taxes

$33,504

Profit (Cash Flow)

$74,022

$157,403

Cash Investment

Down Payment

$131,163

Renos & Furnishing

$10,500

Closing Costs

$15,740

Total

$157,403

DSCR Ratio

Strong

3.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

47.02%

Cap Rate

20.49%

Return on Investment

60.09%

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

$23,344

Deductible property tax

$5,194

Your total deduction

-$8,811

Your adjusted annual income

$150,000 - -$8,811 = $158,811

Taxes on $158,811 (30%)

$47,643

Your old tax bill

$45,000

Your new tax bill

$47,643

Estimated tax savings

-$2,643

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:

3,149 sqft

Year built:

1900

Size:

1,628 sqft

Type:

SFR

Parking:

Heating:

ELECTRIC

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 2

Lot size: 3,149 sqft

Building area: 1,628 sqft

Garage: No

Heating: Electric

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 1-R

Land Use: Residential

Parcel Number: 2-0053 -14-028

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $140,720

County Est. Land Value: $56,000

Assessed Land Value: $22,400

County Est. Structure Value: $295,800

Market Estimate: $523,961

Sale history

Date	Sale Price	% Financed	Buyer
05/04/22	$510,000	70%	Anthony Askowitz
10/19/21	$357,527	0%	Little Henry Llc
11/25/19	$0	0%	Rhiannon Rentals Llc
10/30/19	$200,000	80%	Dawn Walters, Jonathan Walters
10/12/18	$190,000	0%	Nicholas T Johnson
10/30/15	$125,000	95%	Ronda L Green, Zelezny Green
11/04/14	$0	0%	Eric K Mckay
11/04/14	$0	0%	Eric K Mckay

Ownership

Name: Anthony Askowitz

Owner Occupied: No

Owner Mailing Address: 11020 Sw 88th St Ste 200, Miami, Fl 33176

Years Owned: 16

Home Equity: $204,200

Mortgage Balance Remaining: $357,000

Financed amount: 0%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No