BNBCalc Short Term Rental Investment Analysis 1003 High Dunes Quay 306, Hampton, VA 23664

2 bed • 2 bath • 6 guests • $279,000

BNB

Calc

Annual Revenue

$36,510

Profit (Cash Flow)

-$737

Cap Rate

6.5%

Annual Revenue

$36,510

AirDNA projects $147/night at 68% occupancy ($36,509). Airbtics projects $127/night at 65% occupancy ($30,150). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 68% occupancy rate, $147 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$21,028	$33,457	$44,625	$57,094
Occupancy	58%	69%	77%	83%
Nightly Rate	$95	$126	$150	$178

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bungelow by The Beach 2BR 1BA CABLE-Hampton, VA	$28,209	$94	78%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (219)
Three blocks from the Beach 2	$26,052	$142	47%	2	1	4	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (90)
Stylish Condo Steps from the Beach	$37,786	$127	80%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Buckroe Beach Affordable for 4 -Walk to the Beach!	$17,730	$77	59%	2	1	4	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (133)
Condo in Buckroe Beach: Unit B	$25,467	$81	77%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (49)
Updated Hampton Home w/ Grill: Walk to Beach!	$17,708	$97	43%	2	1	2	$104	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
Cozy Beachside Condo \| 5-Min Stroll to Buckroe Bch	$36,517	$126	78%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Brand New Buckroe Beach for 5! Walk to the Beach!	$26,034	$118	55%	2	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (51)
Condo in Buckroe Beach	$28,345	$86	82%	2	1	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (76)
The North Hampton Suite B / 3 minute walk to beach	$34,639	$122	69%	2	1	30	$105	❌	❌	✅	Y / Y	⭐️ 4.7 (27)
Charming 2 bedrm Cottage Steps Away From the Beach	$38,048	$168	61%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Cozy 2 bed , 1 bath retreat near Buckroe Beach.	$29,448	$88	83%	2	1	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (69)
Serene 2BR Retreat near beach+Detached Game Room	$35,102	$107	84%	2	1	2	$145	✅	❌	❌	Y / Y	⭐️ 4.9 (36)
Bayshore Breeze	$24,821	$183	26%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4 (1)
Hampton Home w/ Grill < 1 Mi to Beach!	$20,886	$96	47%	2	1	31	$181	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Buckroe Beach Bungalow in Hampton - Pet Friendly	$49,473	$186	71%	2	1	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (20)
Beach House	$21,016	$84	62%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.6 (265)
Buckroe Bungalows #1 - 2 Blocks to the Beach!	$26,929	$118	60%	2	1	4	$75	❌	❌	❌	N / Y	⭐️ 5 (102)
Three blocks from the beach	$23,255	$130	45%	2	1	4	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Newly Renovated Buckroe Beauty! 2 BR	$25,728	$84	73%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
The “Little” Mermaid House -Walk to the Beach	$49,065	$178	69%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Tiny Blue Beach House	$37,007	$134	72%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Sojourn Guest House: Buckroe Beach Suite A	$28,598	$105	67%	2	1	2	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Sight by the Sea-2 Bd 2Bth blocks from Buckroe	$25,797	$137	49%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (80)
Buckroe Beach Bungalow	$63,774	$205	83%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (59)
Buckroe Beach - Upstairs Apartment	$19,236	$72	73%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (90)
Apartment facing Buckroe beach.	$20,434	$129	34%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Hearts Blossom By the Sea	$32,814	$92	93%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Petit Cozy Beach Bungalow 5min walk to the beach	$35,672	$128	74%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
2 Bedroom Bungalow in Buckroe	$27,902	$100	71%	2	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.7 (55)
The North Hampton Suite A	$31,256	$122	70%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Buckroe Retreat: Family Haven near the Beach	$43,666	$152	71%	2	2	2	$240	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Cozy dog-friendly 2BR cottage 2 blocks to beach !𓆉	$41,724	$152	75%	2	2	7	$0	❌	❌	✅	Y / Y	⭐️ 5 (47)
Charming Tiny Home + King Bed! Perfect Location!	$29,093	$92	69%	2	1	2	$175	❌	❌	❌	N / Y	⭐️ 4.5 (27)
Beaches, Breweries and Local Seafood!	$16,257	$153	27%	2	1	2	$119	❌	❌	❌	N / Y	⭐️ 5 (43)
The North Hampton Suite A / 3 minute walk to beach	$36,780	$150	67%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
The North Hampton Suite A	$47,093	$150	80%	2	1	2	$105	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beachside Bliss: Pet-Friendly Oasis in Hampton	$31,808	$130	64%	2	1	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
Stay month to month at the beach!	$63,737	$175	95%	2	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (43)
2 Bedroom Yacht, Yorktown Charter	$35,171	$237	40%	2	2	1	$50	❌	❌	❌	N / N	⭐️ 4.9 (38)

Return Metrics

-1.04% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$736	-$1,473	-$2,210	-$2,947	-$3,684	-$7,369	-$22,108
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200	$223,200
Down Payment	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800	$55,800
Property Appreciation	$8,370	$16,991	$25,870	$35,016	$44,437	$95,952	$398,206
Total Return	$286,633	$294,517	$302,660	$311,069	$319,752	$367,583	$655,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.04%

Cap Rate

6.48%

Return on Investment

14.67%

1003 High Dunes Quay 306 Hampton, VA, 23664

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,338/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$736

Annual Profit

6.5%

Cap Rate

-1.0%

Cash on Cash

$36,510

Annual Revenue

BNBCalc predicts this property will get $127 per night with 65% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$32,251

Avg annual revenue

65%

Avg occupancy rate

$127

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$30k

$45k

$65k

-$737

Profit

Revenue

$36,510

Operating Expenses

$18,426

Operating Income

$18,084

Mortgage & Taxes

$18,820

Profit (Cash Flow)

-$737

$70,670

Cash Investment

Down Payment

$55,800

Renos & Furnishing

$6,500

Closing Costs

$8,370

Total

$70,670

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.04%

Cap Rate

6.48%

Return on Investment

14.67%

STR 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

$13,242

Deductible property tax

$2,762

Your total deduction

$29,274

Your adjusted annual income

$150,000 - $29,274 = $120,726

Taxes on $120,726 (30%)

$36,218

Your old tax bill

$45,000

Your new tax bill

$36,218

Estimated tax savings

$8,782

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -