BNBCalc Short Term Rental Investment Analysis 1004 Meadows Reach Cir, Suffolk, VA 23434

4 bed • 2 bath • 12 guests • $370,000

BNB

Calc

Annual Revenue

$56,211

Profit (Cash Flow)

$10,265

Cap Rate

9.5%

Annual Revenue

$56,211

AirDNA projects $195/night at 56% occupancy ($39,884). Airbtics projects $270/night at 57% occupancy ($56,211). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 57% occupancy rate, $270 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,252	$52,351	$90,294	$142,219
Occupancy	39%	59%	73%	86%
Nightly Rate	$178	$236	$330	$440

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SpaciousComfortHome VaBch n30min Sleeps10 NearHosp	$61,169	$247	66%	4	2	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cozy comfy minutes from Rivers Casino *Fire pit	$41,355	$198	55%	4	3	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (39)
The Sparks Home! Relaxing Space + Lux Kitchen	$61,428	$248	62%	4	3	2	$205	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Paradise of Peace	$42,822	$225	52%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (32)
Modern 4 bed-room home	$33,953	$132	67%	4	2	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
Spacious modern 4 bedroom home	$28,558	$94	76%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Spacious 4 bedroom with bonus Room	$35,386	$239	38%	4	3	1	$120	❌	❌	❌	Y / Y	⭐️ 4.3 (14)
Spacious Chesapeake Home w/ Pool Table!	$45,847	$148	70%	4	3	2	$413	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Olde Towne 4 bedroom -2200 sq ft	$66,065	$231	73%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Tush and Mane	$29,057	$87	88%	4	4	2	$115	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Luxury Vacation Living!	$43,430	$379	30%	4	3	2	$195	✅	❌	❌	Y / Y	⭐️ 4.7 (17)
Western Branch, Chesapeake VA	$25,477	$143	39%	4	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (83)
Captains Quarters by the Bay	$52,814	$210	66%	4	2	1	$190	❌	❌	✅	Y / Y	⭐️ 4.1 (9)
Picturesque 4BR Family Getaway!	$41,382	$324	33%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Centrally Located Spacious Home Sleeps 8	$39,042	$155	64%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (93)
Manor and Mutts #1	$36,826	$234	43%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 3.2 (6)
The Ocean Breeze Estate - New construction!	$50,400	$183	74%	4	3	3	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
YES Queen! The Bridgerton House	$82,176	$221	100%	4	3	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Prophet’s Quarters	$86,171	$571	41%	4	3	2	$245	❌	✅	✅	Y / Y	⭐️ 4.8 (22)
Respass Beach Cove Cottage	$150,116	$470	86%	4	3	2	$99	❌	❌	✅	Y / Y	⭐️ 5 (16)
Chesapeake Vacation Rental ~ 9 Mi to Norfolk!	$120,198	$392	82%	4	3	14	$568	❌	❌	❌	Y / Y	⭐️ 1 (2)
Serene Haven	$56,105	$196	74%	4	2	5	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (8)
Uriel’s Den	$34,907	$99	91%	4	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Oak Level Acres	$67,119	$254	71%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (26)
4 bedroom 2.5 Bath - Easy Shipyard access!	$56,330	$291	51%	4	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
Mariners Cove	$33,818	$231	40%	4	3	1	$0	❌	❌	✅	Y / N	⭐️ 2.4 (3)
Peace on the lake	$68,775	$437	43%	4	3	3	$0	✅	✅	✅	Y / Y	⭐️ 4.2 (5)
Spacious Smithfield Home w/ Screened Porch & Yard!	$86,684	$364	60%	4	3	2	$336	❌	❌	❌	Y / Y	⭐️ 5 (2)
Gust Lane Suite	$60,722	$376	38%	4	3	1	$500	❌	❌	❌	Y / N	⭐️ 0 (0)
Comfy, pet friendly, near downtown home	$18,006	$120	41%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (10)
Spacious Greenlake Retreat	$55,091	$284	53%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Home away from home in Chesapeake VA.	$41,008	$187	58%	4	3	2	$165	❌	❌	✅	Y / Y	⭐️ 4.9 (35)
Cozy Modern Cabin	$31,137	$90	93%	4	2	7	$168	❌	❌	✅	Y / Y	⭐️ 4.7 (132)
The West Wing of Angelus	$52,253	$166	86%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
New 4 bedroom house in Hampton	$72,250	$282	70%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)

Return Metrics

10.73% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,264	$20,529	$30,793	$41,058	$51,322	$102,645	$307,937
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000	$296,000
Down Payment	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000	$74,000
Property Appreciation	$11,100	$22,533	$34,308	$46,438	$58,931	$127,249	$528,087
Total Return	$391,364	$413,062	$435,102	$457,496	$480,254	$599,894	$1,206,024

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.73%

Cap Rate

9.51%

Return on Investment

26.15%

1004 Meadows Reach Cir Suffolk, VA, 23434

4 bed • 2 bath • 12 guests

Purchase Price

Est. $1,775/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$10,264

Annual Profit

9.5%

Cap Rate

10.7%

Cash on Cash

$56,211

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $195/night at 56% occupancy ($39,884.64). Airbtics projects $270/night at 57% occupancy ($56,211).

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 36% of comparables

Seasonality

40 Airbnb Comparables

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

$53,078

Avg annual revenue

57%

Avg occupancy rate

$270

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

$60k

$105k

$150k

$10,265

Profit

Revenue

$56,211

Operating Expenses

$20,987

Operating Income

$35,224

Mortgage & Taxes

$24,959

Profit (Cash Flow)

$10,265

$95,600

Cash Investment

Down Payment

$74,000

Renos & Furnishing

$10,500

Closing Costs

$11,100

Total

$95,600

DSCR Ratio

Strong

1.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.73%

Cap Rate

9.51%

Return on Investment

26.15%

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

$17,561

Deductible property tax

$3,663

Your total deduction

$27,840

Your adjusted annual income

$150,000 - $27,840 = $122,160

Taxes on $122,160 (30%)

$36,648

Your old tax bill

$45,000

Your new tax bill

$36,648

Estimated tax savings

$8,352

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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: -