BNBCalc Short Term Rental Rental Arbitrage Analysis 509 W 37th St

4 bed • 2 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$92,575

Profit (Cash Flow)

$25,340

Cash on Cash Return

239.1%

Annual Revenue

$92,575

AirDNA projects $437/night at 58% occupancy ($92,574). Airbtics projects $345/night at 63% occupancy ($79,385). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57.99999999999999% occupancy rate, $437 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,598	$72,304	$127,962	$185,126
Occupancy	50%	65%	76%	88%
Nightly Rate	$221	$294	$447	$560

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Famous Gingerbread House by Lucky Savannah	$95,131	$560	44%	4	3	1	$703	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
Entire Historic Home in Downtown Savannah	$222,906	$733	83%	4	3	1	$235	❌	❌	❌	Y / Y	⭐️ 5 (169)
Private Pool \| 5*Clean \| Flex Cancelation	$46,274	$182	65%	4	3	1	$742	✅	❌	✅	Y / Y	⭐️ 3.9 (19)
Fully Restored Historic Savannah Home.	$75,224	$328	58%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (37)
Trendy Walkable 4 bed w/king beds & free parking!	$79,934	$216	99%	4	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (89)
Designer Bungalow w/ Patio by Lucky Savannah	$112,374	$448	65%	4	3	1	$475	❌	❌	❌	Y / Y	⭐️ 0 (0)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$52,942	$156	86%	4	4	2	$472	✅	❌	✅	Y / Y	⭐️ 4.5 (39)
Victorian District Luxury Restoration	$68,433	$287	65%	4	3	1	$156	❌	❌	❌	Y / Y	⭐️ 4.8 (146)
Fabulous & Clean! /Walk 2 Forsyth/On-site Parking	$108,100	$448	63%	4	5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (138)
Heated Pool Access \| 5*Clean \| Flex Cancelation	$40,691	$145	72%	4	5	3	$827	✅	❌	❌	Y / Y	⭐️ 4.4 (33)
Southern Sky Townhouse - All the Comforts of Home	$36,498	$183	53%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (214)
Charming Victorian Home \| Cocktail Pool	$100,705	$324	84%	4	3	1	$181	✅	❌	❌	Y / Y	⭐️ 4.7 (52)
The Grand Savannah Bungalow - New Listing!	$46,826	$167	71%	4	3	2	$240	❌	❌	❌	Y / Y	⭐️ 5 (54)
Historic Victorian Restoration	$57,110	$208	72%	4	3	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (39)
Charming Historic Apartment in Heart of Savannah	$47,984	$243	52%	4	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (42)
Great Starland District place for group stays!	$32,674	$223	37%	4	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (270)
Beneath The Oaks Historic Hideaway	$30,227	$85	88%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (144)
Amazing 4 Bedroom Home \| Heated Pool Access	$57,465	$236	65%	4	2	1	$439	✅	❌	✅	Y / Y	⭐️ 5 (3)
Spacious 4BR/3BA Home in the Heart of Starland	$148,147	$500	78%	4	3	1	$275	❌	❌	❌	Y / Y	⭐️ 0 (0)
Huge Victorian Beauty Overlooking Forsyth Park	$138,710	$399	91%	4	4	3	$242	❌	❌	❌	Y / Y	⭐️ 4.6 (36)
Waldburg Manor \| Pet Friendly, Historic Home!	$174,849	$720	65%	4	4	2	$280	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
The Janie \| Historic & Sophisticated Style+Parking	$37,036	$280	35%	4	2	1	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
"The Clara" \| History Meets Comfort w/ Parking!	$55,923	$349	43%	4	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (49)
❀Dog friendly 5 bed Bungalow in the ♥ of Savannah❀	$72,271	$254	74%	4	2	31	$230	❌	❌	✅	Y / Y	⭐️ 5 (67)
Shangri-La: Forsyth Park Victorian Mansion	$99,093	$430	62%	4	2	1	$215	❌	❌	❌	Y / Y	⭐️ 4.8 (89)
The Stella\|VintageArtsy Historic Victorian+Parking	$46,243	$262	47%	4	2	1	$165	❌	❌	❌	Y / Y	⭐️ 5 (69)
Two-Story Victorian c.1900 by Lucky Savannah	$95,652	$447	56%	4	2	1	$492	❌	❌	✅	Y / Y	⭐️ 5 (2)
Gorgeous Vintage House, 4 Rooms/ Luxury Queen Beds	$165,964	$450	99%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (4)
101 East 40th Street	$40,403	$262	39%	4	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.7 (38)
Unbeatable Location in Heart of Victorian Dist.	$63,304	$257	60%	4	2	1	$492	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Entire Duplex-Historic Savannah	$77,763	$332	64%	4	4	3	$0	❌	❌	❌	Y / N	⭐️ 0 (2)
Spacious Retreat, Savannah - Free Parking	$81,777	$266	84%	4	3	3	$0	✅	❌	✅	Y / Y	⭐️ 0 (10)
Home away from home on 37th	$46,848	$200	64%	4	3	3	$100	❌	❌	❌	Y / N	⭐️ 0 (0)
Charming Home \| Victorian District	$100,419	$361	76%	4	4	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (19)
1910 Victorian Bootlegger's lair in Starlandia	$79,324	$301	72%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (149)
Forsyth Park ~Waldburg Historic Home, Savannah, GA	$154,866	$941	44%	4	2	3	$350	❌	❌	✅	Y / Y	⭐️ 3 (1)
Forsyth Park ~Waldburg Historic Home, Savannah, GA	$30,912	$206	41%	4	2	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Art Deco-Inspired Victorian Home \| Near Park	$203,730	$568	98%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)

Return Metrics

239.05% 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)	$25,340	$50,680	$76,020	$101,360	$126,700	$253,400	$760,200
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	$25,340	$50,680	$76,020	$101,360	$126,700	$253,400	$760,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

239.05%

Payback Period Days

152

Return on Investment

239.05%

509 W 37th St Savannah, Georgia, 31415

4 bed • 2 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,947

Zestimate

Savannah

Zoning

Laws

$92,575

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $437/night at 58% occupancy.Projected nightly rate is $345/night at 63% occupancy.

Occupancy Rate

Top 66% 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.

$82,347

Avg annual revenue

63%

Avg occupancy rate

$345

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

$25k

$90k

$155k

$225k

$25,340

Profit

Revenue

$92,575

Operating Expenses

$24,035

Operating Income

$68,540

Net Effective Rent

$43,200

Profit (Cash Flow)

$25,340

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

239.05%

Payback Period Days

152