BNBCalc Short Term Rental Investment Analysis 811 Riverview Dr, Jekyll Island, GA, 31527

4 bed • 2 bath • 9 guests • $650,000

BNB

Calc

Annual Revenue

$131,996

Profit (Cash Flow)

$57,309

Cap Rate

15.6%

Annual Revenue

$131,996

AirDNA projects $305/night at 53% occupancy ($59,041). Airbtics projects $420/night at 64% occupancy ($98,177). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 71% occupancy rate, $509 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,532	$102,892	$137,758	$171,273
Occupancy	57%	64%	71%	76%
Nightly Rate	$309	$428	$509	$587

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ocean Cottage 36 Sweet Retreat The Cottages At Je	$163,762	$586	75%	4	3	3	$415	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Barronhaus	$115,623	$455	61%	4	4	1	$468	✅	❌	❌	Y / Y	⭐️ 0 (0)
Sea Shanty - Steps from the beach	$53,615	$212	66%	4	3	2	$265	❌	❌	❌	Y / Y	⭐️ 4.9 (78)
Turtle Dunes	$138,020	$493	71%	4	3	1	$468	✅	❌	❌	Y / Y	⭐️ 0 (0)
Gorgeous Sandpiper Hideaway!	$167,769	$747	61%	4	3	3	$455	✅	✅	❌	Y / Y	⭐️ 5 (1)
Ocean Cottage 111 - Beautiful Artist's Cottage The	$189,455	$584	88%	4	3	3	$415	✅	❌	❌	Y / Y	⭐️ 4.7 (15)
10 Tyler	$135,932	$582	57%	4	3	1	$495	✅	❌	❌	Y / Y	⭐️ 5 (1)
Bradfield	$144,498	$508	74%	4	3	1	$418	❌	❌	✅	Y / Y	⭐️ 0 (0)
Almost Heaven	$93,038	$311	76%	4	3	1	$418	❌	❌	❌	Y / Y	⭐️ 0 (0)
Beach, Love, and Happiness	$147,081	$532	71%	4	3	1	$418	✅	❌	❌	Y / Y	⭐️ 5 (2)
Beachy Sisters B	$88,793	$294	77%	4	3	1	$358	✅	❌	❌	Y / Y	⭐️ 5 (1)
Sundowner 765 North Riverview Drive	$106,994	$400	70%	4	3	1	$297	✅	❌	❌	Y / Y	⭐️ 5 (1)
Beach Dweller	$140,897	$599	63%	4	4	1	$495	✅	❌	❌	Y / Y	⭐️ 5 (8)
Sea La Vie	$92,761	$325	72%	4	4	1	$358	✅	❌	✅	Y / Y	⭐️ 0 (1)
One of Jekyll Island's Top Rental Homes!	$98,537	$459	58%	4	3	3	$460	✅	❌	✅	Y / Y	⭐️ 4.9 (13)
Roanoke 4 Bedroom Home	$143,831	$562	65%	4	3	1	$385	✅	❌	❌	Y / Y	⭐️ 5 (3)
Americana Beach	$99,554	$395	62%	4	3	1	$418	✅	❌	❌	Y / Y	⭐️ 5 (2)
Free Golf Cart! Heated Pool & Spa! Walk to Beach!	$80,727	$423	51%	4	3	2	$295	✅	✅	✅	Y / Y	⭐️ 5 (29)
Coastal Elegance - Ocean Oaks 16a "seaside Retrea	$90,606	$435	55%	4	4	3	$380	✅	❌	❌	Y / Y	⭐️ 5 (7)
Ocean Oaks 16b "ocean Oak Retreat" -	$107,724	$463	62%	4	3	3	$380	✅	❌	✅	Y / Y	⭐️ 4.2 (6)
Beach across the street, near Village! Heated Pool	$89,758	$434	55%	4	4	1	$399	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Cute Beach House w/ Heated Pool Walk to Beach	$72,213	$250	75%	4	3	1	$299	✅	❌	✅	Y / Y	⭐️ 4.7 (60)
Newly Remodeled Home with a Pool, Huge Screened	$68,401	$282	64%	4	3	1	$335	✅	❌	✅	Y / Y	⭐️ 5 (13)
Byrds Nest across the street from beach sleeps 10	$57,679	$222	67%	4	5	1	$359	❌	❌	✅	Y / Y	⭐️ 4.8 (30)
4BR Townhome near Village and Beaches	$35,879	$160	57%	4	4	1	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (37)
Awesome 4 bed/3.5 bath pup-friendly South End Home	$79,147	$382	55%	4	4	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (10)
Private Beach House \| Steps to the Beach	$58,916	$364	43%	4	3	1	$325	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Gorgeous 4 bed/3.5 bath home, Dip Pool, Pups ok!	$78,960	$481	44%	4	4	2	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (4)
Newly remodeled East Beach 4 Bedroom Beach House	$39,013	$168	60%	4	3	1	$265	❌	❌	✅	Y / Y	⭐️ 5 (32)
20 minutes away from the Beach.	$33,825	$147	60%	4	3	2	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (102)
3 Kings+ on East Beach with Pool	$74,177	$303	65%	4	4	1	$299	✅	❌	❌	Y / Y	⭐️ 4.9 (19)
Retreat on East Beach St. Simons with Heated Pool	$81,837	$334	64%	4	3	1	$399	✅	✅	✅	Y / Y	⭐️ 4.7 (14)
St Simon's Island uncrowded East Beach: 4 BR 2.5 B	$95,897	$399	65%	4	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (63)
Live Oak Retreat sleeps 8	$76,882	$362	55%	4	4	1	$400	✅	❌	✅	Y / Y	⭐️ 5 (25)
12th Street	$135,560	$490	72%	4	4	1	$495	✅	❌	❌	Y / Y	⭐️ 4.8 (5)
Coastal Dream 4 bedroom single level home w POOL!	$55,915	$266	56%	4	3	1	$349	✅	❌	❌	Y / Y	⭐️ 5 (28)
Gorgeous 4 bed/3.5 bath Home with Private Pool	$97,003	$515	50%	4	4	2	$275	✅	❌	✅	Y / Y	⭐️ 4.6 (13)
Majestic Oaks, Breathtaking Sunrise Ocean Views	$122,864	$508	65%	4	4	1	$400	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
First Floor, Oceanfront Condo, Concierge Service!	$225,405	$701	87%	4	5	2	$436	✅	❌	❌	Y / Y	⭐️ 5 (3)
Second Floor, Oceanfront Condo, Concierge Service!	$228,694	$694	89%	4	4	2	$436	✅	❌	❌	Y / Y	⭐️ 5 (11)

Return Metrics

35.81% 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)	$57,309	$114,618	$171,927	$229,236	$286,545	$573,091	$1,719,274
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,385	$13,165	$20,362	$28,004	$36,117	$84,834	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$213,194	$297,368	$382,562	$468,821	$556,191	$1,011,471	$3,296,995

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.81%

Cap Rate

15.56%

Return on Investment

51.99%

811 Riverview Dr Jekyll Island, Georgia, 31527

4 bed • 2 bath • 9 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

193

Airbnb Investor Score

$57,309

Annual Profit

15.6%

Cap Rate

35.8%

Cash on Cash

$131,996

Annual Revenue

BNBCalc predicts this property will get $420 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$105,181

Avg annual revenue

64%

Avg occupancy rate

$420

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

$35k

$95k

$160k

$230k

$57,309

Profit

Revenue

$131,996

Operating Expenses

$30,839

Operating Income

$101,156

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$57,309

$160,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$10,500

Closing Costs

$19,500

Total

$160,000

DSCR Ratio

Strong

2.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.81%

Cap Rate

15.56%

Return on Investment

51.99%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$8,534

Your adjusted annual income

$150,000 - $8,534 = $141,466

Taxes on $141,466 (30%)

$42,440

Your old tax bill

$45,000

Your new tax bill

$42,440

Estimated tax savings

$2,560

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:

0.28 sqft

Year built:

1969

Size:

1,923 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.28 sqft

Building area: 1,923 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0600505

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $562,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Satilla Marsh Elementary School with 7/10 star rating
Middle School: Glynn Middle School with 5/10 star rating
High School: Glynn Academy with 8/10 star rating