BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 103 Tucker Ln, Hampton, VA, 23669

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$41,733

Profit (Cash Flow)

$5,948

Cash on Cash Return

71.2%

Annual Revenue

$41,733

AirDNA projects $208/night at 59% occupancy ($44,822). Airbtics projects $197/night at 58% occupancy ($41,732). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $197 rate per night.

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

Percentiles25%50%75%90%
Revenue$26,841$44,243$57,034$80,063
Occupancy47%58%66%78%
Nightly Rate$148$199$224$269

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Sitting on the Dock of the Bay | 8 min to Buckroe

No image available

$32,050
$202
40%
312$130❌❌❌Y / Y⭐️ 5 (52)
The Riverside Bliss Cottage

No image available

$29,229
$127
59%
31.52$120❌❌❌Y / Y⭐️ 4.5 (28)
The Great River Escape *Hot Tub!

No image available

$83,050
$409
52%
32.52$140✅✅❌Y / Y⭐️ 5 (73)
Hampton River Retreat Deluxe

No image available

$31,814
$107
78%
322$125❌❌❌Y / Y⭐️ 5 (114)
Royal King&Queen bed Luxury Resort 5mins to Beach!

No image available

$49,253
$340
38%
33.51$200❌❌❌Y / Y⭐️ 5 (86)
Family, Friends, and Fun 3 Bdrm Beach Bungalow

No image available

$34,456
$185
47%
321$125❌❌❌Y / Y⭐️ 5 (115)
#Buckroe Bungalow ~Escape to the Beach 2mins Away!

No image available

$31,549
$138
56%
311$148❌❌❌Y / Y⭐️ 5 (36)
Charming Hampton Home w/ Yard: 2 Mi to Beach!

No image available

$34,468
$166
53%
313$133❌❌❌Y / Y⭐️ 5 (61)
*Midterm* Buckroe Beach Bungalow EV chrg

No image available

$41,610
$238
45%
321$185❌❌❌Y / Y⭐️ 5 (69)
Queen Street Loft Apartments

No image available

$41,523
$218
51%
323$165❌❌❌Y / Y⭐️ 4.5 (43)
Pleasurable Escape Hampton

No image available

$32,323
$120
66%
322$150❌❌❌Y / Y⭐️ 4.5 (66)
Charming Oasis: A Quaint Retreat

No image available

$35,399
$203
47%
31.52$59❌❌✅Y / Y⭐️ 5 (12)
Bungalow Near Buckroe Beach!

No image available

$96,382
$266
99%
323$0❌❌❌Y / Y⭐️ 4.5 (13)
Quaint and Comfortable Buckroe Beach Getaway.

No image available

$46,871
$157
78%
322$125❌❌❌Y / Y⭐️ 5 (115)
Hampton, VA | Cozy Townhouse with HUGE Deck

No image available

$38,099
$148
64%
31.52$135❌❌❌Y / Y⭐️ 4.5 (123)
5 mins to beach|Kingbed|wifi|2TV|

No image available

$30,191
$206
37%
32.51$200❌❌❌Y / Y⭐️ 4.5 (41)
ELIZABETH LAKES

No image available

$56,897
$231
65%
322$150✅❌✅Y / Y⭐️ 5 (157)
Serene Lakefront Retreat

No image available

$61,133
$200
78%
3230$200❌❌✅Y / Y⭐️ 4.5 (45)
Hampton's Best Hidden River Getaway!

No image available

$47,969
$222
58%
3230$175❌❌❌Y / Y⭐️ 5 (54)
3 bedroom home minutes from Buckroe Beach

No image available

$31,822
$199
41%
322$200❌❌❌Y / Y⭐️ 5 (108)
Cozy 3 Bedroom 2.5 bath home away from home.

No image available

$58,744
$269
59%
32.52$150❌❌❌Y / Y⭐️ 5 (56)
3br Hampton Home, Central to HU, and Colosseum!

No image available

$33,730
$203
41%
314$200❌❌❌Y / Y⭐️ 5 (30)
Comfy 3 Bedroom Hideaway Minutes From H.U. & Beach

No image available

$28,682
$128
55%
312$140❌❌❌Y / Y⭐️ 5 (68)
Buckroe Beach house for family and friends

No image available

$30,870
$113
71%
325$150❌❌❌Y / Y⭐️ 5 (37)
3-bedroom cottage with access to downtown.

No image available

$45,436
$192
63%
323$50❌❌❌Y / Y⭐️ 5 (34)
Hampton, VA | Townhouse w/ indoor fireplace!

No image available

$26,058
$119
56%
332$135❌❌❌Y / Y⭐️ 4.5 (83)
Sojourn Aviators Dream on Back River

No image available

$54,430
$185
73%
322$199❌❌✅Y / Y⭐️ 4.5 (50)
Stylish Home in Phoebus - 5 min to Buckroe Beach

No image available

$47,399
$254
47%
334$250❌❌❌Y / Y⭐️ 5 (82)
Quiet, Quaint, Cozy, Cul-de-sac, Hottub & GYM/YOGA

No image available

$74,475
$222
89%
332$200❌✅❌Y / Y⭐️ 5 (37)
Spacious Hampton Home w/ Private Backyard Oasis

No image available

$48,319
$161
82%
32.53$0✅❌❌Y / Y⭐️ 5 (29)
*Midterm* Spacious Home at Buckroe Beach

No image available

$49,223
$236
53%
321$180❌❌✅Y / Y⭐️ 5 (19)
Quaint and Comfortable Buckroe Beach Getaway II

No image available

$41,098
$176
60%
322$100❌❌❌Y / Y⭐️ 5 (55)
VICTORIAN 3 BEDROOM

No image available

$23,409
$148
42%
31.53$120❌❌❌Y / Y⭐️ 4.5 (70)
Nanny's Buckroe Beach House 2Bath+Beach Equipment

No image available

$42,263
$177
63%
321$150❌❌❌Y / Y⭐️ 5 (98)
Newly Renovated Beach Rancher - Walk to the Beach!

No image available

$71,179
$324
58%
324$200❌❌❌Y / Y⭐️ 5 (51)
MidTerm Rental - Fire Pit - 3min Beach - Renovated

No image available

$58,061
$212
74%
3230$175❌❌❌Y / Y⭐️ 5 (60)
3BR Coastal Retreat 1 mile from the beach

No image available

$24,648
$94
63%
312$150❌❌❌Y / Y⭐️ 5 (45)
Cozy Buckroe Beach Retreat - Walk to the Beach!

No image available

$55,997
$275
53%
3230$200❌❌❌Y / Y⭐️ 5 (31)
Buckroe Beach House~Walk to Beach / Only 3 Blocks!

No image available

$35,301
$126
68%
3130$147❌❌❌Y / Y⭐️ 5 (40)
House on Buckroe beach

No image available

$31,449
$203
37%
322$175❌❌❌Y / Y⭐️ 4.5 (12)

Return Metrics

71.22% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,947$11,895$17,842$23,790$29,737$59,475$178,425
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$5,947$11,895$17,842$23,790$29,737$59,475$178,425

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

71.22%

Payback Period Days

512

Return on Investment

71.22%

property-location

103 Tucker Ln Hampton, Virginia, 23669

3 bed • 1 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Hampton

Zoning


Laws

$41,733

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $208/night at 59% occupancy ($44,822.74). Airbtics projects $197/night at 58% occupancy ($41,732).

Top 51% of comparables

Top 51% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$44,171

Avg annual revenue

58%

Avg occupancy rate

$197

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

$20k

$45k

$70k

$95k

Sign up to see the data on 40 all comparables

$5,948

Profit

Revenue

$41,733

Operating Expenses

$17,425

Operating Income

$24,308

Net Effective Rent

$18,360

Profit (Cash Flow)

$5,948

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

71.22%

Payback Period Days

512