BNBCalc.com Rental Arbitrage Analysis Report of 1349 Great Bridge Blvd, Chesapeake, VA 23320, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

59.43% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

59.43%

Payback Period Days

614

Return on Investment

59.43%

Annual Revenue

$48,621

AirDNA projects $208/night at 64% occupancy ($48,621).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,527

Annual Expenses

$18,321

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$965

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$405

Management & Platform Fees

$122

Platform Fee (i.e. Airbnb)

$122

Property Manager Fee

$0

property-location

1349 Great Bridge Blvd Chesapeake, Virginia, 23320-6443

3 bed • 2 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$48,621

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

59.43%

Payback Period Days

614