BNBCalc Short Term Rental Rental Arbitrage Analysis 522 E Bolton St a, Savannah, GA, 31401

2 bed • 1 bath • 4 guests • $2,021

BNB

Calc

Annual Revenue

$42,967

Profit (Cash Flow)

$1,130

Cash on Cash Return

17.8%

Annual Revenue

$42,967

AirDNA projects $215/night at 66% occupancy ($51,828). Airbtics projects $173/night at 68% occupancy ($42,967). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 68% occupancy rate, $173 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,555	$42,698	$63,763	$73,162
Occupancy	60%	69%	77%	82%
Nightly Rate	$124	$161	$216	$233

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Palms (Victorian District)	$41,972	$119	89%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (317)
Elegant Home Near Forsyth \| Heated Pool Access	$55,631	$226	63%	2	1.5	1	$270	✅	❌	❌	Y / Y	⭐️ 5 (30)
Downtown at The Peach House: pets, yard, parking	$47,918	$152	81%	2	2	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (174)
Unit A - Mid-Century Modern Condo	$59,749	$238	65%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (297)
Unit B - Mid-Century Modern Condo	$55,200	$230	62%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (371)
Fun & Bright Condo Near Forsyth @ The Lemondrop!	$36,410	$155	61%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (69)
Artfully Curated & Boldly Designed Victorian Condo	$34,525	$142	64%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (79)
Suite as Honey in heart of historical District	$45,601	$136	90%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (324)
Porch Lovers Dream: 2 King Beds, Free Easy Parking	$88,306	$265	89%	2	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (57)
Comfortable Escape in Historic Downtown Savannah	$61,171	$228	70%	2	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (191)
Stylish & Updated Bungalow Blocks From Forsyth	$41,365	$142	78%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (580)
Orchid Cottage @ Forsyth Park&E.Victorian District	$41,255	$196	56%	2	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (478)
Sparkling Savannah Suite with Treetop Balcony	$53,825	$157	91%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (241)
Chic, Impeccably Styled 2BR Condo @ The Lemon Drop	$45,100	$155	76%	2	1	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (177)
Stunning Carriage House \| Heated Pool	$70,305	$240	79%	2	3.5	1	$113	✅	❌	❌	Y / Y	⭐️ 4.5 (100)
Top Shelf (Victorian District)	$29,390	$89	78%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (164)
In Through The Side Door (Victorian District)	$25,938	$85	74%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (141)
Historic Downtown Condo w/Firepit- Walk to Forsyth	$38,422	$124	82%	2	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (74)
Private Hot Tub + 2 Blocks from Forsyth Park	$50,750	$233	56%	2	1	1	$135	❌	✅	❌	Y / Y	⭐️ 5 (192)
Historic District + Hot Tub + Games + Forsyth Park	$46,883	$216	55%	2	1	1	$135	❌	✅	❌	Y / Y	⭐️ 5 (131)
Elegant Home Near Forsyth \| Heated Pool Access	$59,548	$204	77%	2	1.5	2	$255	✅	❌	❌	Y / Y	⭐️ 5 (67)
Unit C - Mid-Century Modern Condo	$45,650	$207	58%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (343)
Unit D - Mid-Century Modern Condo	$48,800	$225	56%	2	1	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (329)
Fun Savannah Apartment Steps from Forsyth w/Yard!	$33,307	$112	77%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (64)
Beautiful Historic Forsyth Park Condo!	$60,986	$212	74%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (76)
Luxurious Historic Gem Near Forsyth Park!	$51,654	$199	69%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (77)
2 Bedroom Oasis near Forsyth Park with Parking	$32,757	$117	71%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (132)
2 Bed Newly Remodeled Beauty in Downtown Savannah	$50,717	$200	65%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (144)
Beautiful Renovated 2 Bedroom Home with Parking	$30,757	$115	65%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (146)
Renovated Townhouse Blocks from Forsyth	$28,098	$124	55%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (117)
Modernist Downtown 2BDR \| Victorian District Oasis	$34,837	$166	55%	2	1	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (31)
Marigold View - Bright Ground Floor Victorian Flat	$19,290	$136	36%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (107)
Joy - Near Forsyth Park, Free onsite parking	$47,191	$216	59%	2	1.5	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (79)
Adorable Dog Friendly Cottage, Heated Pool Access	$37,393	$199	48%	2	1	1	$222	✅	❌	✅	Y / Y	⭐️ 5 (32)
Peaceful & Beautiful Upper Apt! 2Private Balconies	$81,322	$275	79%	2	1.5	1	$110	❌	❌	❌	Y / Y	⭐️ 5 (90)
Trendy & Fun Savannah Condo w/Parking & Backyard	$31,117	$114	71%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (65)
Trendy Downtown Getaway 2 Blocks from Forsyth!	$30,945	$117	69%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (53)
Savannah Condo w/Outdoor Pool, 2bd+Bonus/1.5bath	$53,791	$207	71%	2	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (7)
2 Bedroom Newly Renovated Townhome with Parking	$33,049	$125	65%	2	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (124)
Elegant Brick 2 Bedroom Townhome in Downtown	$35,472	$137	65%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.6 (158)

Return Metrics

17.78% cash on cash return is a great return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,129	$2,259	$3,388	$4,518	$5,647	$11,295	$33,886
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	$60	$123	$187	$253	$321	$695	$2,884
Total Return	$1,190	$2,382	$3,576	$4,771	$5,969	$11,990	$36,771

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.78%

Payback Period Days

2053

Return on Investment

18.74%

522 E Bolton St Savannah, Georgia, 31401

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$42,967

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $215/night at 66% occupancy.Projected nightly rate is $173/night at 68% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$45,409

Avg annual revenue

68%

Avg occupancy rate

$173

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

$40k

$65k

$90k

$1,130

Profit

Revenue

$42,967

Operating Expenses

$17,586

Operating Income

$25,382

Net Effective Rent

$24,252

Profit (Cash Flow)

$1,130

$6,350

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$100

Total

$6,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

17.78%

Payback Period Days

2053