BNBCalc.com Investment Analysis Report of 2209 Georgetown Blvd

4 bed • 2 bath • 12 guests • $210,100

BNB

Calc

Return Metrics

16.93% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.93%

Cap Rate

11.48%

Return on Investment

31.15%

Annual Revenue

$43,464

AirDNA projects $238/night at 50% occupancy ($43,464). Airbtics projects $295/night at 58% occupancy ($62,493). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$27,628	$53,329	$92,423	$181,816
Occupancy	40%	59%	76%	87%
Nightly Rate	$183	$238	$320	$554

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Near Ghent \| Open Concept \| Fenced Yard \| Grill	$63,772	$242	72%	4	4	8	1	$0	❌	❌	✅	N / Y	⭐️ 4.9 (119)	Profile
B Cozy comfy minutes from Rivers Casino *Fire pit	$38,896	$194	53%	4	3	8	3	$125	❌	❌	✅	N / Y	⭐️ 4.8 (35)	Profile
C THE POINT! Private waterfront Oasis!	$108,881	$597	46%	4	3	10	1	$350	❌	❌	✅	N / Y	⭐️ 5 (75)	Profile
D Tush and Mane	$29,024	$88	87%	4	4	8	2	$115	❌	❌	❌	N / Y	⭐️ 4.5 (7)	Profile
E Cozy Retreat	$47,136	$273	44%	4	3	8	2	$130	❌	❌	❌	N / N	⭐️ 4.8 (24)	Profile
F 2 Story Pool Home in Cul-de-sac	$82,740	$319	68%	4	3	11	1	$130	✅	❌	❌	N / Y	⭐️ 4.8 (27)	Profile
G Historic upgrade! 4 bedroom 3 bath entire home	$54,282	$348	42%	4	3	7	2	$25	❌	❌	❌	N / N	⭐️ 4.4 (8)	Profile
H Centrally Located Spacious Home Sleeps 8	$40,823	$153	67%	4	3	8	2	$150	❌	❌	❌	N / Y	⭐️ 4.7 (82)	Profile
I Peaceful Paradise	$66,479	$431	41%	4	3	8	3	$275	❌	❌	❌	N / Y	⭐️ 4.8 (90)	Profile
J The Sparks Home! Relaxing Space + Lux Kitchen	$36,519	$128	66%	4	3	10	2	$205	❌	❌	❌	N / Y	⭐️ 4.9 (43)	Profile
K Large VB;4 BR, 2.5bth Family Lakehouse; Sleeps 8	$52,196	$178	76%	4	3	12	3	$179	❌	❌	❌	N / Y	⭐️ 4.7 (182)	Profile
L Lions Den - 2 King Bed Suites, Arcade Machines	$55,623	$196	76%	4	3	12	3	$159	❌	❌	❌	N / N	⭐️ 3.9 (21)	Profile
M Elizabeth River Suite A	$86,652	$753	29%	4	3	12	2	$500	❌	✅	❌	N / Y	⭐️ 5 (2)	Profile
N The Hand Tailor Home	$85,171	$398	54%	4	3	8	2	$375	❌	❌	❌	N / Y	⭐️ 4.7 (19)	Profile
O Clean & spacious home.	$52,539	$319	45%	4	3	8	1	$0	❌	❌	✅	N / Y	⭐️ 4.5 (33)	Profile
P Olde Towne 4 bedroom -2200 sq ft	$62,833	$223	70%	4	2	9	1	$190	❌	❌	✅	N / Y	⭐️ 4.5 (11)	Profile
Q Sweet, Cute Home in Coastal Virginia	$50,421	$287	48%	4	3	10	1	$0	❌	❌	❌	N / Y	⭐️ 4.7 (18)	Profile
R King Bed/Spa Tub/ 2dr garage/Very Spacious	$39,674	$324	33%	4	4	5	5	$170	❌	❌	❌	N / Y	⭐️ 5 (23)	Profile
S Large Virginia Beach HM Private Back Yard Getaway	$100,585	$273	92%	4	3	6	7	$250	❌	❌	✅	N / Y	⭐️ 0 (0)	Profile
T Poplar Hall Manor	$26,385	$267	27%	4	2	10	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (77)	Profile
U YES Queen! The Bridgerton House	$82,373	$221	100%	4	3	8	1	$75	❌	❌	✅	N / Y	⭐️ 5 (18)	Profile
V Spacious 4 bedroom house with beautiful backyard	$51,288	$173	81%	4	3	5	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (29)	Profile
W Gust Lane Suite	$141,526	$957	38%	4	3	10	1	$500	❌	❌	❌	N / N	⭐️ 0 (0)	Profile
X 4BR Home in heart of Town Center	$53,548	$186	76%	4	1	8	2	$125	❌	❌	✅	N / Y	⭐️ 4.7 (13)	Profile
Y The Culture Stop at Ghent	$28,293	$185	37%	4	4	8	2	$135	❌	❌	❌	N / Y	⭐️ 4.5 (89)	Profile
Z Groovy Getaway l Games l 8 min to DT l Sleeps 10	$71,862	$220	79%	4	3	10	2	$250	❌	❌	❌	N / Y	⭐️ 5 (15)	Profile
1 Cozy Brick House Rental. Text me for deals!	$53,720	$165	81%	4	2	8	1	$150	❌	❌	✅	N / Y	⭐️ 4.7 (34)	Profile
2 Comfy and relax	$24,266	$130	51%	4	3	8	2	$0	❌	❌	❌	N / Y	⭐️ 3.6 (10)	Profile
3 LRG 4 Bedroom in VA Beach, w/King, Golf, Deck	$39,639	$285	38%	4	3	8	3	$0	❌	❌	❌	N / Y	⭐️ 4.8 (6)	Profile
4 Casino Lane	$48,312	$550	24%	4	3	8	1	$0	❌	❌	❌	N / N	⭐️ 5 (1)	Profile
5 Pure Lagos Bogobiri Haus V	$61,689	$700	24%	4	3	5	30	$50	❌	❌	❌	N / Y	⭐️ 4.5 (2)	Profile
6 Portsmouth near Rivers Casino	$22,752	$138	43%	4	3	6	90	$65	❌	❌	❌	N / N	⭐️ 4.4 (16)	Profile
7 Georgie's Brick Air BNB	$50,508	$200	69%	4	3	8	3	$0	❌	❌	❌	N / Y	⭐️ 4.6 (10)	Profile
8 Tusk Tymes	$73,501	$167	100%	4	3	7	2	$115	❌	❌	❌	N / Y	⭐️ 4.5 (47)	Profile
9 New R & R Lake House in Va Beach	$113,550	$425	73%	4	3	10	3	$0	✅	❌	❌	N / Y	⭐️ 5 (15)	Profile
a 30+ Day 70 Walk Score King Fenced Yard Dogs OK	$65,369	$200	83%	4	3	5	30	$250	❌	❌	✅	N / Y	⭐️ 4.9 (17)	Profile
b Spacious home in Chesapeake	$77,409	$235	90%	4	3	8	2	$0	❌	❌	✅	N / Y	⭐️ 5 (5)	Profile
c Historic 1880 Olde Towne Portsmouth 4BDRM House!	$67,460	$288	64%	4	4	8	2	$0	❌	❌	✅	N / Y	⭐️ 5 (10)	Profile
d Serenity & Novah Retreat 4 Private Bedroom Suites	$22,307	$265	23%	4	2	8	2	$0	❌	❌	❌	N / Y	⭐️ 5 (4)	Profile
e The Urbane Travel Experience	$18,572	$145	35%	4	4	8	30	$150	❌	❌	✅	N / Y	⭐️ 0 (0)	Profile

Operating Expenses

Monthly Expenses

$1,611

Annual Expenses

$19,330

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,062

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$362

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,181

Annual Mortgage & Tax

$14,172

Downpayment

Purchase Price

$210,100

Percent Down

20%

Total Downpayment

$42,020

Total Loan Amount

$168,080

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,008

Property Tax Yearly

0.99%

Property Tax Monthly

$173

Mortgage Insurance (PMI)

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

$9,972

Deductible property tax

$2,080

Est. Depreciation Value

$103,485

Profit on this property

$24,134

Your total deduction

$91,402

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,402)

$58,598

Your old tax bill

$45,000

Your new tax bill

$17,579

Estimated tax savings

$27,421

2209 Georgetown Blvd Chesapeake, Virginia, 23325-4725

4 bed • 2 bath • 12 guests • $210,100

$210,100

Zestimate

Est. $1,008/mo

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Bnb Calc

Edit my contact card

Annual Revenue

$43,464

Profit (Cash Flow)

$9,962

Cap Rate

11.5%

Annual Revenue

$43,464

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $238/night at 50% occupancy ($43,464). Airbtics projects $295/night at 58% occupancy ($62,493).

Occupancy Rate

Avg Daily Rate

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.

$43,464

25%

50%

75%

90%

100%

Airbnb Comparables

Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.

Revenue/yr

$0k

$100k

$195k

$300k

Airbnb name	Revenue	Per night	Occupancy	Beds	Baths	Guests	Min nights	Cleaning	Pool	Hot tub	Pets	Washer / Dryer	Reviews	Host
Near Ghent \| Open Concept \| Fenced Yard \| Grill	$63,772	$242	72%	4	4	8	1	$0	❌	❌	✅	es / yes	⭐️ 4.9 (119)	Profile
Cozy comfy minutes from Rivers Casino *Fire pit	$38,896	$194	53%	4	3	8	3	$125	❌	❌	✅	es / yes	⭐️ 4.8 (35)	Profile
THE POINT! Private waterfront Oasis!	$108,881	$597	46%	4	3	10	1	$350	❌	❌	✅	es / yes	⭐️ 5 (75)	Profile
Tush and Mane	$29,024	$88	87%	4	4	8	2	$115	❌	❌	❌	es / yes	⭐️ 4.5 (7)	Profile
Cozy Retreat	$47,136	$273	44%	4	3	8	2	$130	❌	❌	❌	es / no	⭐️ 4.8 (24)	Profile

Return Metrics

16.93% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.93%

Cap Rate

11.48%

Return on Investment

31.15%

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

$9,972

Deductible property tax

$2,080

Your total deduction

$20,811

Your adjusted annual income

$150,000 - $20,811 = $129,189

Taxes on $129,189 (30%)

$38,757

Your old tax bill

$45,000

Your new tax bill

$38,757

Estimated tax savings

$6,243

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com