BNBCalc Short Term Rental Rental Arbitrage Analysis 1114 Catherine St, Richmond, VA, 23220

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$81,815

Profit (Cash Flow)

$27,751

Cash on Cash Return

313.6%

Annual Revenue

$81,815

AirDNA projects $252/night at 59% occupancy ($54,304). Airbtics projects $218/night at 69% occupancy ($54,940). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $280 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,677	$54,877	$84,814	$109,151
Occupancy	59%	70%	80%	85%
Nightly Rate	$141	$206	$280	$338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful retreat in the heart of Richmond	$42,066	$206	53%	3	2.5	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (278)
ENTIRE Duplex Building w/ Balcony; Center of RVA	$80,757	$219	90%	3	2	1	$139	❌	❌	✅	Y / Y	⭐️ 5 (39)
4 beds/3 Private parking/2 mins to I-64 & I-95	$40,350	$127	81%	3	2.5	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (421)
Home in Richmond	$41,156	$201	54%	3	1.5	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (46)
City Life Richmond, Escape and Relax, Free Parking	$57,277	$282	52%	3	2	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (42)
FAN-3 BR by Altria Theatre/Jefferson Hotel w/park	$26,489	$99	70%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (298)
Spacious City Home Retreat	$39,358	$120	78%	3	2.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (124)
The Neighborhood House in RVA!	$40,418	$143	72%	3	2.5	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (50)
Fan District Historical Haven l Entire Home	$119,833	$388	83%	3	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (163)
Historic Downtown Escape	$48,778	$222	59%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (67)
Charming Historic Townhouse in Artsy Fan district	$37,096	$118	85%	3	1	2	$25	❌	❌	✅	Y / Y	⭐️ 4.5 (231)
Clean! 3 bdrm house. Walk to VCU, grocery +parking	$60,300	$233	70%	3	2	3	$79	❌	❌	❌	Y / Y	⭐️ 5 (141)
Grand Historic Fan Home/VCU/Parking/fully fenced	$125,273	$338	95%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (30)
Contemporary Living in the Historic Fan District	$127,600	$466	72%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (403)
Convention Center Loft I	$58,156	$248	62%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (85)
Nicely renovated 3 bed 3 bath	$43,049	$229	49%	3	3	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (62)
Historic Fan Home with Personality & Charm	$101,957	$330	84%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (111)
Funky Fan Home!	$48,547	$183	71%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (130)
3 Bed/3 Bath Spacious House - centrally located!	$48,761	$214	59%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
The Red Bicycle House	$45,725	$202	61%	3	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (120)
Stunning Mediterranean Monument Avenue flat	$63,920	$438	39%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (119)
☆92" Projector▪Walk Score 80▪Netflix▪Parking▪Yard☆	$29,870	$128	56%	3	1.5	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (162)
Elegant Fan District Getaway l Entire Home	$78,448	$234	90%	3	2.5	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (104)
Family Retreat, walk to Lake/ Fan District, fenced	$42,659	$175	62%	3	2.5	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (77)
The Retreat on North 1st Street	$95,867	$319	80%	3	3	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (151)
Large Park Ave Location in Historic Fan District	$71,351	$331	58%	3	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (107)
☆3CarPark▪WalkScore 86▪Netflix▪92"Projector▪Yard☆	$37,048	$136	70%	3	1.5	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (156)
The Gatsby \| Private Hot Tub, Center of Richmond	$35,977	$152	58%	3	2	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (55)
__* 3-Bed Grace Street Getaway __*	$36,915	$143	64%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (36)
Spacious, Vibrant Home 'n Central Richmond, VA!	$32,280	$119	71%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (59)
VCU/Altria/The Fan with Parking	$51,984	$207	67%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (42)
Gorgeous historic home in the heart of the Fan	$109,313	$344	85%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (108)
House in the Middle of Everything! VCU/Fan/O Hill!	$100,489	$286	96%	3	2.5	1	$0	❌	✅	❌	Y / Y	⭐️ 5 (39)
"8-Room Cozy House!"	$22,092	$153	37%	3	2	3	$45	❌	❌	❌	N / Y	⭐️ 5 (99)
Extended Stay The Sunny ☀️ Cottage At Byrd Park	$40,380	$132	80%	3	1.5	3	$99	❌	❌	✅	Y / Y	⭐️ 5 (244)
Convention Center Loft IV	$67,028	$280	63%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (45)
--* Private City Home --*	$41,035	$146	69%	3	1.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (51)
Private House Mins to Maymont Park, Trails & VCU!	$39,642	$128	79%	3	1.5	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (81)
Classic Comfort, Minutes from Downtown RVA	$36,202	$130	71%	3	2.5	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (85)
Townhouse on The Hill	$62,165	$208	81%	3	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (61)

Return Metrics

313.56% 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)	$27,750	$55,501	$83,252	$111,003	$138,753	$277,507	$832,522
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	$27,750	$55,501	$83,252	$111,003	$138,753	$277,507	$832,522

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

313.56%

Payback Period Days

116

Return on Investment

313.56%

1114 Catherine St Richmond, Virginia, 23220

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Richmond

Guide

Zoning

Guide

Laws

$81,815

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $252/night at 59% occupancy.Projected nightly rate is $218/night at 69% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$58,190

Avg annual revenue

69%

Avg occupancy rate

$218

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

$55k

$90k

$130k

$27,751

Profit

Revenue

$81,815

Operating Expenses

$22,636

Operating Income

$59,179

Net Effective Rent

$31,428

Profit (Cash Flow)

$27,751

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

313.56%

Payback Period Days

116