BNBCalc.com Investment Analysis Report of Frst Dr Ext, , VA, 22835

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Return Metrics

508.03% 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

508.03%

Cap Rate

∞%

Return on Investment

508.03%

Annual Revenue

$40,542

AirDNA projects $185/night at 44% occupancy ($29,730). Airbtics projects $157/night at 49% occupancy ($28,098). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$15,487$23,350$45,379$66,777
Occupancy34%45%65%70%
Nightly Rate$121$137$185$254

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Blue Ridge Mountain View In The Trees
$29,499
$252
31%
1242$75❌❌✅N / Y⭐️ 4.9 (81)Profile

B

Dream Catcher Yurt @ #1 Rock Tavern River Kamp
$10,541
$120
24%
1031$0❌❌✅N / N⭐️ 4.8 (80)Profile

C

Dancin' Wolf Yurt @ #1 Rock Tavern River Kamp
$16,406
$146
30%
1071$25❌❌✅N / N⭐️ 4.8 (135)Profile

D

Painted Horse Yurt @ #1 Rock Tavern River Kamp
$15,767
$135
31%
1061$25❌❌✅N / N⭐️ 4.7 (186)Profile

E

Cherokee Rose Yurt @ #1 Rock Tavern River Kamp
$13,848
$110
34%
1041$10❌❌✅N / N⭐️ 4.7 (188)Profile

Operating Expenses

Monthly Expenses

$1,579

Annual Expenses

$18,950

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,038

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$338

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

$0

property-location

Frst Dr Ext Virginia, 22835

1 bed • 1 bath • 2 guests

Purchase Price

Est. $0/mo

Agent

Inquire about this property

Contact Agent

$69,700

Zestimate

Infinity

Airbnb Investor Score

$21,591

Annual Profit

Infinity%

Cap Rate

508.0%

Cash on Cash

$40,542

Annual Revenue

BNBCalc predicts this property will get $157 per night with 49% occupancy, putting it in the top 48% 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

508.03%

Cap Rate

∞%