2209 Georgetown Blvd Chesapeake, Virginia, 23325-4725
4 bed • 2 bath • 12 guests • $210,100
Annual Revenue
$43,464
Profit (Cash Flow)
$9,962
Cap Rate
11.5%
Annual Revenue
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
Revenue Percentile
$43,464
$43,464
Loading...
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 | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$63,772 | $242 | 72% | 4 | 4 | 8 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (119) | Profile | |
$38,896 | $194 | 53% | 4 | 3 | 8 | 3 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (35) | Profile | |
$108,881 | $597 | 46% | 4 | 3 | 10 | 1 | $350 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 5 (75) | Profile | |
$29,024 | $88 | 87% | 4 | 4 | 8 | 2 | $115 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.5 (7) | Profile | |
$47,136 | $273 | 44% | 4 | 3 | 8 | 2 | $130 | ❌ | ❌ | ❌ | Yes / 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
3%
Revenue Appreciation
0%
Cash on Cash Return
16.93%
Cap Rate
11.48%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$9,972
Deductible property tax
$2,080
Your total deduction
$18,605
Your adjusted annual income
$150,000 - $18,605 = $131,395
Taxes on $131,395 (30%)
$39,418
Your old tax bill
$45,000
Your new tax bill
$39,418
Estimated tax savings
$5,582
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 reccomend LearnLikeACPA.com