BNBCalc Short Term Rental Rental Arbitrage Analysis 527 E 39th St

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Report by:

James Hinchey

jameshinchey04@gmail.com

Annual Revenue

$53,691

Profit (Cash Flow)

$8,311

Cash on Cash Return

93.9%

Annual Revenue

$53,691

AirDNA projects $369/night at 57% occupancy ($76,821). Airbtics projects $245/night at 60% occupancy ($53,690). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 60% occupancy rate, $245 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,881	$44,791	$73,835	$131,383
Occupancy	49%	56%	73%	85%
Nightly Rate	$172	$210	$264	$408

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Chic Thomas Square Home in Walkable Location!	$116,016	$534	59%	3	5	2	$232	❌	❌	❌	Y / Y	⭐️ 4.9 (23)
The Blue Bee_Classic Southern_Minutes 2 River St	$30,397	$176	47%	3	1	31	$115	❌	❌	❌	Y / Y	⭐️ 5 (102)
Starland Grey Upstairs Flat	$34,696	$176	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (177)
Mellow ☮ BnB, a NEW 3/1.5 in Victorian District	$41,606	$240	46%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (51)
Newly Renovated 3BDR \| Heart of Victorian District	$39,040	$180	54%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4 (1)
Chic Modern 3BDR ~ Historic Downtown District	$34,338	$166	50%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (8)
3BDR Home \| Family-Friendly \| Heart of Savannah	$45,918	$218	53%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
3 Bedroom Apartment \| Victorian District \| Dogs OK	$48,228	$245	49%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 4.5 (9)
Light & spacious Victorian in heart of Savannah	$96,734	$476	55%	3	2	3	$130	❌	❌	✅	Y / Y	⭐️ 4.9 (21)
Renovated Southern Oasis by Lucky Savannah	$105,992	$407	66%	3	2	1	$509	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Historic Starland Gem - A Taste of Local Savannah!	$45,725	$151	78%	3	2	2	$137	❌	❌	❌	Y / Y	⭐️ 4.8 (97)
3BR Home w/Free Parking +WiFi in Savannah	$37,767	$173	57%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.2 (35)
Stella Blue ~ Historic, Charming Starland Cottage	$135,912	$406	87%	3	2	2	$220	❌	❌	✅	N / Y	⭐️ 5 (3)
Modern Updated Central 3BR Savannah 30 Day Rental	$38,710	$154	66%	3	2	30	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (217)
Perch 𓆱 BnB, 3/1 + yoga rm Victorian Dist East*	$33,293	$258	34%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Beautiful Condo! 4 blocks from Forsyth park!	$36,416	$175	56%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (98)
Victorian Townhouse in Savannah!	$47,000	$207	60%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Charming Historic Apartment in Heart of Savannah 2	$49,465	$309	43%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (23)
Historic beauty in the heart of it all!	$56,435	$166	90%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (123)
3BDR Modern Downtown Gem \| Walk to Forsyth Park!	$29,125	$168	42%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 4.6 (54)
Eichberg Manor - Historic \| Victorian District	$134,118	$421	85%	3	4	3	$185	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Historic 3BR Apt in the Heart of Starland District	$41,439	$213	49%	3	1	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (43)
3-Bedrooms w/ Balcony \| Walk to Forsyth Park!	$52,219	$286	45%	3	2	1	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (133)
Condo in Award Winning Mansion - NO Cleaning Fees!	$68,836	$278	65%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (268)
Furnished Executive Rental in Victorian District!	$45,715	$260	47%	3	2	1	$198	❌	❌	❌	Y / Y	⭐️ 4.7 (146)
Victorian Retreat with Private Balcony by Forsyth!	$57,326	$188	80%	3	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (122)
Beautiful Historic Bungalow w/ Dwntwn Parking Pass	$63,789	$196	87%	3	2	1	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (186)
Spacious Historic Victorian in Downtown Savannah	$77,550	$328	63%	3	1	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (89)
Cheerful 3br 2b home near downtown Savannah	$43,978	$149	75%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (186)
Casa Topo- In the Heart of Savannah's Starland	$60,084	$214	73%	3	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (93)
Park Side \| 3 BDR Duplex w/Backyard \| Downtown	$62,147	$222	69%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (6)
Spacious & Cute Home in Midtown Savannah	$25,811	$164	43%	3	2	30	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (47)
Sunshine - Near Forsyth Park, Free onsite parking	$34,726	$169	55%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (116)
Comfortable Roomy Historic, Quirky Fun Gnome Home	$39,746	$194	55%	3	2	2	$115	❌	❌	❌	Y / Y	⭐️ 4.8 (297)
Savannah Bungalow - less than a mile from Forsyth!	$40,465	$217	50%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (142)
3BDR Home \| Downtown Gem \| Walk to Forsyth Park!	$36,368	$220	41%	3	1	1	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
Adorable Cottage 2 Blocks From Forsyth Park - A	$49,514	$136	96%	3	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (354)
Midtown Bungalow w/ Pool Table	$49,892	$150	83%	3	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.9 (98)
Chic, Artisan Cottage \| Near Forsyth Park	$132,787	$645	56%	3	2	1	$138	❌	❌	❌	Y / Y	⭐️ 4.8 (225)
Park Avenue Garden Cottage Near Forsyth Park	$51,544	$175	78%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (158)

Return Metrics

93.91% 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)	$8,311	$16,622	$24,933	$33,244	$41,555	$83,110	$249,331
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	$8,311	$16,622	$24,933	$33,244	$41,555	$83,110	$249,331

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

93.91%

Payback Period Days

388

Return on Investment

93.91%

527 E 39th St Savannah, Georgia, 31401-9025

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,022

Zestimate

Savannah

Zoning

Laws

$53,691

Annual Revenue

BNBCalc predicts this property will get $245 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$56,771

Avg annual revenue

60%

Avg occupancy rate

$245

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

$60k

$100k

$135k

$8,311

Profit

Revenue

$53,691

Operating Expenses

$18,980

Operating Income

$34,711

Net Effective Rent

$26,400

Profit (Cash Flow)

$8,311

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

93.91%

Payback Period Days

388