BNBCalc Short Term Rental Rental Arbitrage Analysis 1020 Thousand Oaks Drive, Virginia Beach, VA, USA

2 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$52,566

Profit (Cash Flow)

$10,464

Cash on Cash Return

171.9%

Annual Revenue

$52,566

AirDNA projects $257/night at 56% occupancy ($52,565).

BNB Calc projects a 56.00000000000001% occupancy rate, $257 rate per night.

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

Return Metrics

171.85% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$10,464	$20,928	$31,393	$41,857	$52,321	$104,643	$313,930
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$10,464	$20,928	$31,393	$41,857	$52,321	$104,643	$313,930

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

171.85%

Payback Period Days

212

Return on Investment

171.85%

1020 Thousand Oaks Dr Virginia Beach, Virginia, 23454

2 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Virginia Beach

Guide

Zoning

Market

Guide

Laws

Market Data

$52,566

Annual Revenue

Projected nightly rate is $257/night at 56% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$10,464

Profit

Revenue

$52,566

Operating Expenses

$18,234

Operating Income

$34,332

Net Effective Rent

$23,868

Profit (Cash Flow)

$10,464

$6,089

Cash Investment

Renos & Furnishing

$4,000

Setup Costs

$2,089

Total

$6,089

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

171.85%

Payback Period Days

212