BNBCalc Short Term Rental Rental Arbitrage Analysis 2118 Lincoln St, Savannah, GA 31401, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Report by:

tanner@klpinvestments.net

Annual Revenue

$54,841

Profit (Cash Flow)

-$5,688

Cash on Cash Return

-57.7%

Annual Revenue

$54,841

AirDNA projects $231/night at 65% occupancy ($54,841).

BNB Calc projects a 65% occupancy rate, $231 rate per night.

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

Return Metrics

-57.74% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,687	-$11,375	-$17,063	-$22,751	-$28,439	-$56,879	-$170,639
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	$0	$0	$0	$0	$0	$0	$0
Total Return	-$5,687	-$11,375	-$17,063	-$22,751	-$28,439	-$56,879	-$170,639

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-57.74%

Payback Period Days

Return on Investment

-57.74%

2118 Lincoln St Savannah, Georgia, 31401-8652

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$54,841

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,688

Profit

Revenue

$54,841

Operating Expenses

$18,529

Operating Income

$36,312

Net Effective Rent

$42,000

Profit (Cash Flow)

-$5,688

$9,850

Cash Investment

Renos & Furnishing

$6,250

Setup Costs

$3,600

Total

$9,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-57.74%

Payback Period Days