BNBCalc Short Term Rental Investment Analysis 614 Executive Golf Villas

2 bed • 2 bath • 6 guests • $29,000

BNB

Calc

Annual Revenue

$31,137

Profit (Cash Flow)

$11,453

Cap Rate

46.2%

Annual Revenue

$31,137

AirDNA projects $155/night at 55% occupancy ($31,137). Airbtics projects $141/night at 62% occupancy ($31,929). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 55.00000000000001% occupancy rate, $155 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,803	$31,729	$41,840	$54,871
Occupancy	51%	61%	72%	80%
Nightly Rate	$118	$138	$152	$179

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Dream Coastal Retreat	$40,618	$179	62%	2	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (28)
"Saintly" @ Sea Palms 18th Green	$32,773	$145	60%	2	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (15)
Moss Oak Golf Course Lake view	$34,021	$135	66%	2	3	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (10)
Saint Simons Island Cottage	$28,976	$165	46%	2	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (55)
Sea Palms Paradise - Near Beach and Restaurants	$28,818	$111	61%	2	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (19)
Cottage in The Oaks	$40,493	$136	80%	2	0	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
2 bed/2 bath marsh front unit in Sea Palms	$39,293	$180	56%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Golden Isles Getaway Marsh View	$43,959	$151	79%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (169)
Cute Beachy House, Pet Friendly with Fenced Yard	$37,246	$133	74%	2	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (277)
Walk to shopping & dining, pet friendly.	$44,626	$135	89%	2	1	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (112)
SSI Getaway at Turtle Pond	$33,148	$150	59%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (94)
Chic St Simons Townhome w/ Patio + Pool Access!	$23,381	$93	62%	2	3	2	$207	✅	❌	❌	Y / Y	⭐️ 4.7 (56)
116 Circle Drive	$47,429	$178	70%	2	1	1	$253	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Livin Right!	$46,001	$144	85%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (248)
Condo Comfy and Close	$25,188	$158	42%	2	3	3	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (114)
SSI Getaway Cottage Under the Oaks	$21,443	$140	40%	2	2	2	$99	❌	❌	✅	Y / Y	⭐️ 4.8 (170)
BEAUTIFULLY NEW DESIGNED CONDO CLOSE TO THE BEACH	$27,463	$125	57%	2	3	2	$115	✅	❌	❌	Y / N	⭐️ 4.7 (75)
St Simons Island Condo on Golf Course: Near Beach!	$33,982	$113	73%	2	2	3	$191	❌	❌	❌	Y / N	⭐️ 4.8 (12)
Quaint, quiet tabby cottage under the live oaks	$25,116	$113	60%	2	2	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (107)
121-St Simons Escape	$30,296	$120	67%	2	3	4	$80	✅	❌	✅	Y / Y	⭐️ 4.8 (96)
Mid Island Townhouse, Central to Everything & Pool	$53,666	$224	64%	2	3	2	$142	✅	❌	❌	Y / Y	⭐️ 0 (0)
2 bed/1.5 bath Gascoigne Unit. Nicely remodeled.	$23,360	$144	41%	2	1	2	$120	✅	❌	❌	Y / Y	⭐️ 4.2 (6)
A Little Slice of Paradise!	$32,258	$151	57%	2	1	3	$180	❌	❌	✅	Y / Y	⭐️ 4.6 (8)
Redfern Retreat	$42,755	$152	72%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (285)
318 Brockinton Marsh	$37,923	$211	48%	2	2	1	$142	✅	❌	✅	Y / Y	⭐️ 5 (1)
NEW! Pet-Friendly, Great Location, Fenced-In Yard	$50,719	$162	82%	2	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Perfect getaway	$24,030	$96	66%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 4.8 (226)
Nice Island getaway with pool	$18,759	$96	51%	2	2	2	$60	✅	❌	✅	N / Y	⭐️ 5 (56)
Pets welcome! Bike to beach, dining, music + more	$29,164	$146	51%	2	2	2	$135	✅	❌	✅	Y / Y	⭐️ 5 (6)
Charming 2 bedroom lower level beach cottage.	$29,625	$123	63%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (169)
Golf Villa, steps away from Sea Palms Golf!	$24,717	$152	42%	2	2	4	$175	❌	❌	❌	Y / N	⭐️ 5 (2)
Beach Condo-Community Pool and Tennis	$23,280	$118	49%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 4.8 (46)
2 bed/2.5 bath Quiet Neighborhood Brockinton Marsh	$23,656	$118	50%	2	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (1)
Pier + Peace + Sand...Yes!	$70,971	$266	72%	2	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (19)
Beach House -optional BIKES - Walk 2 Shops & Fun	$22,774	$58	94%	2	2	1	$94	❌	❌	❌	Y / Y	⭐️ 4.9 (372)
St Simons Island Getaway	$29,038	$103	75%	2	2	1	$85	✅	❌	❌	Y / Y	⭐️ 4.9 (239)
"Something Good Haven" Dog Friendly	$29,613	$134	59%	2	2	2	$135	✅	❌	✅	Y / Y	⭐️ 5 (132)
Spacious Condo in the Heart of St. Simons	$36,879	$153	63%	2	2	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (44)
Beach Hideaway~great location~pool~ground floor	$26,135	$109	61%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (102)
MINUTES TO THE BEACH, MUST SEE LAKE & GOLF VIEWS!!	$18,049	$130	36%	2	2	2	$115	✅	❌	❌	Y / Y	⭐️ 4.7 (117)

Return Metrics

86.96% 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)	$11,452	$22,905	$34,358	$45,811	$57,264	$114,529	$343,589
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$23,200	$23,200	$23,200	$23,200	$23,200	$23,200	$23,200
Down Payment	$5,800	$5,800	$5,800	$5,800	$5,800	$5,800	$5,800
Property Appreciation	$870	$1,766	$2,689	$3,639	$4,618	$9,973	$41,390
Total Return	$41,322	$53,672	$66,048	$78,451	$90,883	$153,503	$413,980

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

86.96%

Cap Rate

46.23%

Return on Investment

95.73%

614 Executive Golf Villas Rd St. Simons Island, Georgia, 31522

2 bed • 2 bath • 6 guests

Purchase Price

Est. $139/mo

This property is for sale!

Contact Agent

$31,137

Annual Revenue

BNBCalc predicts this property will get $141 per night with 62% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$33,291

Avg annual revenue

62%

Avg occupancy rate

$141

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

$15k

$35k

$55k

$70k

$11,453

Profit

Revenue

$31,137

Operating Expenses

$17,728

Operating Income

$13,409

Mortgage & Taxes

$1,956

Profit (Cash Flow)

$11,453

$13,170

Cash Investment

Down Payment

$5,800

Renos & Furnishing

$6,500

Closing Costs

$870

Total

$13,170

DSCR Ratio

Strong

6.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

86.96%

Cap Rate

46.23%

Return on Investment

95.73%

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

$1,376

Deductible property tax

$287

Your total deduction

-$7,683

Your adjusted annual income

$150,000 - -$7,683 = $157,683

Taxes on $157,683 (30%)

$47,305

Your old tax bill

$45,000

Your new tax bill

$47,305

Estimated tax savings

-$2,305

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:

Year built:

1974

Size:

796 sqft

Type:

CONDO

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
620 Executive Golf Villas	2	2	796	-	1974	$306,000	35
622 Executive Golf Villas	2	2	796	-	1974	$265,000	53
610 Executive Golf Villas	2	2	928	-	1974	$0	-
669 N Golf Villas	3	2	1,564	-	1974	$359,000	12
256 Moss Oak Ln	2	2	1,633	-	1983	$488,000	441
607 Executive Golf Villas	2	2	796	-	1974	$293,500	369
621 Executive Golf Villas	2	2	796	-	1974	$270,000	-
662 N Golf Villas	2	2	1,304	-	1974	$0	656
660 N Golf Villas	2	2	1,188	-	1974	$317,000	12
659 N Golf Villas	2	1	1,172	-	1974	$327,500	7

Property Details

MLS Status: Active

Property Use: Condominium Unit (Residential)

Stories: 1

Lot size: -

Building area: 796 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: PD

Land Use: Residential

Parcel Number: 04-00333

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2022

Assessed Value: $96,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $242,000

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
08/19/21	$225,000	75%	Barry Westbrook, Michelle Nichole Westbrook
06/08/18	$200,000	100%	Jan H Houck
04/16/07	$220,000	100%	Victoria Rickicki, Van Rickicki
05/20/05	$150,000	100%	Kirk A Tuttle, Kristie A Tuttle

Ownership

Name: Michelle Westbrook

Owner Occupied: No

Owner Mailing Address: 1021 Barnett Dr, Athens, GA 30605

Years Owned: 37

Home Equity: $146,250

Mortgage Balance Remaining: $168,750

Financed amount: 100%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No