BNBCalc Short Term Rental Investment Analysis 1152 Kingsbury Dr, Chesapeake, VA, 23322

6 bed • 3 bath • 18 guests • $829,600

BNB

Calc

Annual Revenue

$161,993

Profit (Cash Flow)

$71,292

Cap Rate

15.3%

Annual Revenue

$161,993

Airbtics projects $572/night at 55% occupancy ($114,905). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 72% occupancy rate, $616 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,372	$96,737	$165,478	$287,171
Occupancy	42%	55%	72%	77%
Nightly Rate	$340	$471	$616	$1,001

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cavalier Manor: Pool, Luxury Home, & Scenic Views	$157,931	$614	69%	5	5	3	$399	✅	❌	❌	Y / Y	⭐️ 4.8 (59)
“Heartbeat of the 757”	$34,131	$185	49%	5	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (88)
Elizabeth River Main Suite	$280,818	$1,996	37%	7	4	2	$800	✅	✅	❌	Y / Y	⭐️ 5 (13)
Croatan Beach - Big Kitchen, Hot Tub, 2 Masters	$95,516	$475	52%	5	5	2	$300	❌	✅	❌	Y / Y	⭐️ 4.7 (121)
Quiet Beach Getaway	$60,111	$247	65%	5	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
5 Bedrooms in Vibe District! Great for Groups!	$104,634	$378	74%	5	4	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (99)
The Gem \| Spacious Modern Historic Home	$79,720	$292	72%	5	2	3	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Luxury Lakefront Estate & Guest House w/ Pool	$305,976	$1,031	79%	6	6	3	$464	✅	✅	❌	Y / Y	⭐️ 5 (5)
Walk to the beach ~ Spacious 5BR Getaway!	$98,463	$353	72%	5	4	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (67)
New Modern Luxury Home. 6min Walk to the Beach!	$169,649	$882	52%	5	5	3	$326	❌	✅	❌	Y / Y	⭐️ 5 (29)
Beach Townhouse by the Boardwalk and Ocean	$91,393	$529	46%	5	4	1	$484	❌	❌	❌	Y / Y	⭐️ 4.7 (17)
5BR ocean-view home with outdoor shower & rooftop	$39,898	$288	34%	5	4	3	$315	❌	❌	❌	Y / Y	⭐️ 4.7 (5)
Relaxation and Rejuvenation!	$114,072	$410	75%	5	2	3	$293	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
Modernist Oasis	$267,919	$998	73%	6	6	3	$475	✅	❌	❌	Y / Y	⭐️ 4.8 (42)
Bright, cheerful 4 bedroom house close to beach	$61,491	$356	45%	5	4	4	$350	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Whispering Woods Estate- secluded and spacious	$209,495	$834	66%	7	4	4	$425	✅	✅	❌	Y / Y	⭐️ 5 (16)
Full Tide-Renovated 2022, Vibe/Oceanfront District	$148,453	$623	64%	6	5	4	$350	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Daffodil Estate-Weddings, Retreats, Family Reunion	$88,684	$571	41%	7	4	1	$400	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Emerson's Cottage	$95,676	$502	50%	5	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (7)
Large 5BR Townhouse by the Beach with Arcade Room	$151,774	$605	67%	5	3	1	$484	❌	❌	❌	Y / Y	⭐️ 5 (11)
111/C) Massive 6 bedroom home with a Pool!	$123,049	$410	82%	6	4	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
111) Massive 6 bedroom home with a Pool!	$91,116	$383	65%	6	4	1	$0	✅	❌	❌	Y / Y	⭐️ 4.2 (4)
Luxury Home Near Beaches	$184,548	$573	87%	5	4	3	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (67)
Summertime Fun	$42,251	$222	52%	5	3	1	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (107)
Massive 6 Bedroom Home in Ghent W/ Private Pool	$63,085	$347	47%	6	4	2	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (26)
Newport Nook: 5/2.5 Home in Norfolk - Sleeps 10!	$69,482	$226	84%	5	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (68)
111/B) Massive 6 bedroom home with a Pool!	$78,970	$361	58%	6	4	1	$150	✅	❌	❌	Y / Y	⭐️ 0 (0)
Will Sea at Croatan Virginia Beach, Virginia	$121,497	$772	43%	6	5	7	$0	✅	❌	❌	N / N	⭐️ 5 (7)
The Gathering! 6BR Home by Town Center w/ King Bed	$54,928	$183	77%	6	3	30	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Harbor Haven Retreat	$83,931	$468	49%	5	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
All 4 One \| Beach Living	$272,499	$954	77%	5	3	3	$355	❌	✅	✅	Y / Y	⭐️ 4.8 (140)
To's in the Sand	$94,336	$408	63%	5	3	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (132)
Beautiful 5 bed 4 full bath cozy home	$86,606	$300	75%	5	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4.4 (13)
Modern Cozy retreat For a Family	$32,464	$230	35%	5	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.3 (10)

Return Metrics

34.68% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$71,291	$142,583	$213,875	$285,166	$356,458	$712,917	$2,138,751
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$663,680	$663,680	$663,680	$663,680	$663,680	$663,680	$663,680
Down Payment	$165,920	$165,920	$165,920	$165,920	$165,920	$165,920	$165,920
Property Appreciation	$24,888	$50,522	$76,926	$104,122	$132,133	$285,313	$1,184,056
Total Return	$925,779	$1,022,706	$1,120,401	$1,218,889	$1,318,192	$1,827,830	$4,152,408

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

34.68%

Cap Rate

15.33%

Return on Investment

50.75%

1152 Kingsbury Dr Chesapeake, Virginia, 23322

6 bed • 3 bath • 18 guests

Purchase Price

Est. $3,979/mo

Inquire about this property

Contact Agent

$829,600

Zestimate

Chesapeake

Guide

Zoning

Market

Guide

Laws

Market Data

188

Airbnb Investor Score

$71,291

Annual Profit

15.3%

Cap Rate

34.7%

Cash on Cash

$161,993

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Airbtics projects $616/night at 55% occupancy ($114,905).

Occupancy Rate

Top 28% 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.

$111,434

Avg annual revenue

55%

Avg occupancy rate

$572

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

$30k

$120k

$210k

$305k

$71,292

Profit

Revenue

$161,993

Operating Expenses

$34,739

Operating Income

$127,254

Mortgage & Taxes

$55,962

Profit (Cash Flow)

$71,292

$205,558

Cash Investment

Down Payment

$165,920

Renos & Furnishing

$14,750

Closing Costs

$24,888

Total

$205,558

DSCR Ratio

Strong

2.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

34.68%

Cap Rate

15.33%

Return on Investment

50.75%

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

$39,374

Deductible property tax

$8,213

Your total deduction

$109,397

Your adjusted annual income

$150,000 - $109,397 = $40,603

Taxes on $40,603 (30%)

$12,181

Your old tax bill

$45,000

Your new tax bill

$12,181

Estimated tax savings

$32,819

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:

0.28 sqft

Year built:

1998

Size:

4,128 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.28 sqft

Building area: 4,128 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: $206

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0605004000140

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $761,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $851,700

Schools

Middle School: Great Bridge Middle School with 8/10 star rating
High School: Great Bridge High School with 7/10 star rating