BNBCalc Short Term Rental Rental Arbitrage Analysis 310 East Henry Street, Savannah, Georgia 31401, United States

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$78,454

Profit (Cash Flow)

$24,916

Cash on Cash Return

346.1%

Annual Revenue

$78,454

AirDNA projects $358/night at 60% occupancy ($78,454).

BNB Calc projects a 60% occupancy rate, $358 rate per night.

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

Return Metrics

346.05% 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)	$24,916	$49,832	$74,748	$99,664	$124,581	$249,162	$747,487
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	$24,916	$49,832	$74,748	$99,664	$124,581	$249,162	$747,487

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

346.05%

Payback Period Days

105

Return on Investment

346.05%

310 E Henry St Savannah, Georgia, 31401-6924

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Savannah

Zoning

Laws

$78,454

Annual Revenue

Projected nightly rate is $358/night at 60% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$24,916

Profit

Revenue

$78,454

Operating Expenses

$10,338

Operating Income

$68,116

Net Effective Rent

$43,200

Profit (Cash Flow)

$24,916

$7,200

Cash Investment

Renos & Furnishing

Setup Costs

$7,200

Total

$7,200

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

346.05%

Payback Period Days

105

Property Overview

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

Lot size:

3,829 sqft

Year built:

1900

Size:

1,739 sqft

Type:

SFR

Parking:

Heating:

HEAT PUMP

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 3,829 sqft

Building area: 1,739 sqft

Garage: No

Heating: Heat pump

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RBC

Land Use: Residential

Parcel Number: 2-0053 -05-017

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $184,000

County Est. Land Value: $96,000

Assessed Land Value: $38,400

County Est. Structure Value: $364,000

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/14/19	$286,000	88%	Katelin A Leidner
06/14/19	$286,000	88%	Katelin A Leidner
06/03/19	$0	0%	Wayne D Foret, Michelle Foret
06/03/19	$0	0%	Wayne D Foret, Michelle Foret
12/18/18	$0	0%	Blaquiere Communications Llc
12/18/18	$0	0%	Blaquiere Communications Llc
07/30/07	$218,000	80%	Wayne D Foret, Adam L Foret
07/30/07	$218,000	80%	Wayne D Foret, Adam L Foret

Ownership

Name: Katelin A Leidner

Owner Occupied: No

Owner Mailing Address: 1510 Ellsworth Industrial Blvd Nw Ste 400, Atlanta, Ga 30318

Years Owned: 48

Home Equity: $41,800

Mortgage Balance Remaining: $425,000

Financed amount: 79.9995%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: Yes