BNBCalc.com Investment Analysis Report of 522 E Bolton St, Savannah, GA, 31401

2 bed • 1 bath • 6 guests • $425,000

BNB

Calc

Return Metrics

22.59% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

22.59%

Cap Rate

9.19%

Return on Investment

117.16%

Annual Revenue

$60,631

AirDNA projects $225/night at 66% occupancy ($54,238). Airbtics projects $173/night at 69% occupancy ($43,599). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$30,170$38,980$64,340$83,515
Occupancy60%68%83%86%
Nightly Rate$130$149$202$255

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Elegant Home Near Forsyth | Heated Pool Access
$50,788
$195
67%
2261$270✅❌❌N / Y⭐️ 4.8 (28)Profile

B

Downtown at The Peach House: pets, yard, parking
$46,645
$143
83%
2261$89❌❌✅N / Y⭐️ 4.9 (141)Profile

C

Stunning Carriage House | Heated Pool
$60,381
$228
71%
2451$113✅❌❌N / Y⭐️ 4.7 (99)Profile

D

Newly Renovated 1920's Historic District Townhome
$41,798
$141
74%
2251$120❌❌❌N / Y⭐️ 4.5 (95)Profile

E

Comfortable Escape in Historic Downtown Savannah
$68,790
$262
69%
2263$125❌❌❌N / Y⭐️ 4.7 (182)Profile

Operating Expenses

Monthly Expenses

$1,797

Annual Expenses

$21,562

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,205

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$505

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,898

Annual Mortgage & Tax

$34,776

Downpayment

Purchase Price

$425,000

Percent Down

0%

Total Downpayment

$0

Total Loan Amount

$425,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,548

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$351

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$25,214

Deductible property tax

$4,208

Est. Depreciation Value

$199,740

Profit on this property

$39,069

Your total deduction

$190,092

So, your new taxable income is your previous income minus your total deduction ($150,000 - $190,092)

-$40,092

Your old tax bill

$45,000

Your new tax bill

-$12,028

Estimated tax savings

$57,028

property-location

522 E Bolton St Savannah, Georgia, 31401

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,038/mo

Agent

Inquire about this property

Contact Agent

$36,400

Zestimate

92

Airbnb Investor Score

$4,292

Annual Profit

9.2%

Cap Rate

22.6%

Cash on Cash

$60,631

Annual Revenue

BNBCalc predicts this property will get $173 per night with 69% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.59%

Cap Rate

9.19%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$25,214

Deductible property tax

$4,208

Your total deduction

$54,012

Your adjusted annual income

$150,000 - $54,012 = $95,988

Taxes on $95,988 (30%)

$28,796

Your old tax bill

$45,000

Your new tax bill

$28,796

Estimated tax savings

$16,204

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com