BNBCalc Short Term Rental Rental Arbitrage Analysis 220 West Upper Factors Walk, Savannah, Georgia 31401, United States

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$67,176

Profit (Cash Flow)

$22,443

Cash on Cash Return

515.9%

Annual Revenue

$67,176

AirDNA projects $242/night at 76% occupancy ($67,175).

BNB Calc projects a 76% occupancy rate, $242 rate per night.

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

Return Metrics

515.92% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,442	$44,885	$67,328	$89,771	$112,214	$224,428	$673,285
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	$22,442	$44,885	$67,328	$89,771	$112,214	$224,428	$673,285

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

515.92%

Payback Period Days

Return on Investment

515.92%

220 W Upper Factors Walk Savannah, Georgia, 31401-1131

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$67,176

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$22,443

Profit

Revenue

$67,176

Operating Expenses

$20,133

Operating Income

$47,043

Net Effective Rent

$24,600

Profit (Cash Flow)

$22,443

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

515.92%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

3,920 sqft

Year built:

1906

Size:

2,226 sqft

Type:

SFR

Parking:

Heating:

HEAT PUMP

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 3,920 sqft

Building area: 2,226 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RIP

Land Use: Residential

Parcel Number: 2-0065 -26-020

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $157,760

County Est. Land Value: $90,000

Assessed Land Value: $36,000

County Est. Structure Value: $304,400

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/15/21	$399,900	90%	Stetson Rowles Lewis, Madeleine Louise Rowles
02/07/13	$155,000	80%	Nancy R Cintron, David Cintron
10/29/10	$0	0%	Colony Bank Southeast
10/28/05	$35,000	0%	Colony Bank Southeast

Ownership

Name: Nancy R Cintron

Owner Occupied: No

Owner Mailing Address: 209 Mallard Loop Rd, Savannah, Ga 31405

Years Owned: 22

Home Equity: -

Mortgage Balance Remaining: $359,910

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No