BNBCalc.com Investment Analysis Report of 815 W 39th St, Savannah, GA, 31415

3 bed • 2 bath • 9 guests • $295,000

BNB

Calc

Return Metrics

15.97% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.97%

Cap Rate

10.87%

Return on Investment

31.35%

Annual Revenue

$52,610

AirDNA projects $277/night at 52% occupancy ($52,609). Airbtics projects $242/night at 66% occupancy ($58,336). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$30,681$58,196$81,417$157,012
Occupancy50%69%81%92%
Nightly Rate$162$223$265$456

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Starland District Gem | Work Remotely | Dogs OK!
$25,590
$200
30%
3371$165❌❌✅N / Y⭐️ 4.7 (97)Profile

B

Newly Renovated 3BDR w/ backyard Starland District
$28,728
$198
36%
3371$165❌❌✅N / Y⭐️ 4.7 (108)Profile

C

Honeycomb - Group Stay Getaway - Historic Savannah
$25,805
$138
49%
3362$150❌❌❌N / Y⭐️ 4.8 (116)Profile

D

Casa Topo- In the Heart of Savannah's Starland
$66,536
$258
68%
3162$115❌❌✅N / Y⭐️ 5 (101)Profile

E

Historic 3BR Apt in the Heart of Starland District
$34,592
$167
51%
3161$180❌❌✅N / Y⭐️ 5 (43)Profile

Operating Expenses

Monthly Expenses

$1,710

Annual Expenses

$20,519

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,138

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$132

Platform Fee (i.e. Airbnb)

$132

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,658

Annual Mortgage & Tax

$19,896

Downpayment

Purchase Price

$295,000

Percent Down

20%

Total Downpayment

$59,000

Total Loan Amount

$236,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,415

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$243

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

$14,001

Deductible property tax

$2,920

Est. Depreciation Value

$141,306

Profit on this property

$32,090

Your total deduction

$126,137

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,137)

$23,863

Your old tax bill

$45,000

Your new tax bill

$7,159

Estimated tax savings

$37,841

property-location

815 W 39th St Savannah, Georgia, 31415

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,415/mo

Agent

Inquire about this property

Contact Agent

$36,400

Zestimate

98

Airbnb Investor Score

$12,194

Annual Profit

10.9%

Cap Rate

16.0%

Cash on Cash

$52,610

Annual Revenue

BNBCalc predicts this property will get $242 per night with 66% 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

15.97%

Cap Rate

10.87%

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

$14,001

Deductible property tax

$2,920

Your total deduction

$29,817

Your adjusted annual income

$150,000 - $29,817 = $120,183

Taxes on $120,183 (30%)

$36,055

Your old tax bill

$45,000

Your new tax bill

$36,055

Estimated tax savings

$8,945

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