BNBCalc.com Rental Arbitrage Analysis Report of 2612 Dogwood Ave, Savannah, GA 31404, USA

2 bed • 2 bath • 6 guests • $1,500

BNB

Calc

Return Metrics

164.14% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

164.14%

Payback Period Days

222

Return on Investment

164.14%

Annual Revenue

$52,595

AirDNA projects $225/night at 64% occupancy ($52,595).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,570

Annual Expenses

$18,837

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$998

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$438

Management & Platform Fees

$131

Platform Fee (i.e. Airbnb)

$131

Property Manager Fee

$0

2612 Dogwood Ave Savannah, Georgia, 31404

2 bed • 2 bath • 6 guests • $1,500

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$52,595

Profit (Cash Flow)

$15,758

Payback in 222 days

Cash on Cash Return

164.1%

Annual Revenue

$52,595

AirDNA projects $225/night at 64% occupancy ($52,595)

Occupancy Rate

Avg Daily Rate

Return Metrics

164.14% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

164.14%

Payback Period Days

222