BNBCalc Short Term Rental Investment Analysis 11606 Amara Dr, Chesterfield, VA, 23838

4 bed • 3.5 bath • 4 guests • $585,000

BNB

Calc

Annual Revenue

$98,890

Profit (Cash Flow)

$66,563

Cap Rate

12.4%

Annual Revenue

$98,890

AirDNA projects $319/night at 66% occupancy ($76,898). Airbtics projects $300/night at 64% occupancy ($70,126). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 75% occupancy rate, $361 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$43,696	$67,912	$102,256	$132,498
Occupancy	55%	66%	75%	81%
Nightly Rate	$209	$271	$361	$434

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Serenity in the Suburbs: Your Gorgeous RVA Getaway	$68,244	$244	72%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (47)
Modern, Tech Home near DT RVA w/ Parking/Gym/Wi-Fi	$79,026	$267	79%	4	2	2	$49	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Exquisite Farmhouse Style Home	$46,667	$205	56%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (35)
Spacious Home w/Large Deck near Downtown Richmond	$42,621	$140	80%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (58)
Renovated Modern Stylish “Vibrant” 4bdrm Home	$37,412	$359	26%	4	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (88)
“WaterView" The Pool Pavilion, waterfront property	$86,971	$530	44%	4	2	2	$405	✅	❌	❌	Y / Y	⭐️ 5 (7)
Spacious and Beautiful Home with Outdoor Kitchen	$69,900	$433	43%	4	2.5	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (106)
Backyard City Escape w/ Flare	$42,821	$188	57%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Artsy Home-Mins. from campus/DT-RICKYS RETREAT	$36,140	$263	35%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Mid-Century Boho 2 Primary Suites! Private Patio	$57,116	$210	73%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (168)
Private House + Yard Central Location to all RVA	$48,282	$177	72%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (83)
Charming Cul-de-sac Retreat\|Double Master + Garage	$67,820	$313	58%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (118)
The Fox’s Den - Cozy RVA Home	$56,434	$207	71%	4	2	2	$260	❌	❌	❌	Y / Y	⭐️ 5 (31)
Downtown Urban Farmhouse: Fire Pit & Golf Fun!	$56,798	$275	54%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (134)
Casa llena de Paz con patio y parqueo de 4 carros	$53,168	$195	72%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (66)
Cozy Stay - 3BR in Petersburg	$57,367	$160	90%	4	3	1	$199	❌	❌	❌	Y / Y	⭐️ 5 (32)
4 Bedroom Beauty	$60,500	$198	79%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (103)
The Idlewood Hive, the Heart of Richmond	$61,959	$399	42%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (117)
Gorgeous and spacious Church Hill Home	$52,492	$224	61%	4	1.5	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (337)
Luxury home in the historic Fan District	$115,144	$383	81%	4	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (91)
Grand Historic Fan Home/fully fenced/Carytown	$144,011	$370	99%	4	3	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (21)
Ask 4 discount Historic oasis, 2 blocks to VCU	$50,388	$139	93%	4	4	2	$205	❌	❌	❌	Y / Y	⭐️ 5 (122)
Spacious Urban Retreat in Charming Fan District	$131,189	$446	80%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (92)
Charming 4 bedroom house with outdoor dining and fenced yard.	$51,824	$216	61%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (127)
Beautiful paradise in the center of RVA	$44,517	$230	50%	4	2.5	3	$150	❌	❌	❌	Y / N	⭐️ 4.5 (45)
The Carriage House downtown; family friendly!	$42,506	$159	70%	4	2	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (112)
Spacious Row House in The Jackson Ward	$95,594	$358	71%	4	2	2	$150	❌	❌	✅	N / Y	⭐️ 5 (128)
Sheffield Cottage -Charming and Cozy 4BR Cottage	$62,740	$245	67%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (207)
The Cottage on Bernard's Creek	$101,320	$325	82%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (148)
Royal Retreat: Luxurious House with 4 King Beds!	$57,356	$230	65%	4	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
Renovated, Quiet, Comfy Getaway in Heart of Midlo	$111,964	$404	74%	4	2.5	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (30)
River camping house	$55,843	$348	42%	4	3	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (11)
Ellie's Beautiful, Spacious, River Home	$168,910	$646	70%	4	4	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (11)
Heart of Scott's Addition: 4 Bedroom House	$44,667	$306	39%	4	1.5	2	$130	❌	❌	✅	N / N	⭐️ 5 (63)
Beautiful large home/garage/no cleaning fees	$191,121	$661	79%	4	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (76)
Sandston Home w/ Private Pool ~ 9 Mi to Richmond!	$54,553	$290	49%	4	2.5	4	$258	✅	❌	❌	Y / Y	⭐️ 5 (14)
Countryside Getaway	$80,592	$349	62%	4	4	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (29)
Close to everything and quiet - STR Permit 129294	$57,750	$237	63%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (56)
Hopewell Vacation Rental ~ 3 Mi to James River	$86,754	$338	65%	4	2.5	2	$202	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
Luxury and Historic Living in the Museum District	$79,012	$367	58%	4	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (79)

Return Metrics

45.77% 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)	$66,562	$133,125	$199,687	$266,250	$332,813	$665,626	$1,996,879
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$468,000	$468,000	$468,000	$468,000	$468,000	$468,000	$468,000
Down Payment	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000	$117,000
Property Appreciation	$17,550	$35,626	$54,245	$73,422	$93,175	$201,191	$834,948
Total Return	$669,112	$753,751	$838,933	$924,673	$1,010,988	$1,451,817	$3,416,827

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.77%

Cap Rate

12.36%

Return on Investment

61.79%

11606 Amara Dr Chesterfield, Virginia, 23838

4 bed • 3.5 bath • 4 guests

Purchase Price

Est. $2,806/mo

Inquire about this property

Contact Agent

192

Airbnb Investor Score

$32,891

Annual Profit

12.4%

Cap Rate

45.8%

Cash on Cash

$98,890

Annual Revenue

BNBCalc predicts this property will get $300 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% 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.

$72,737

Avg annual revenue

64%

Avg occupancy rate

$300

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

$35k

$85k

$135k

$190k

$66,563

Profit

Revenue

$98,890

Operating Expenses

$26,536

Operating Income

$72,354

Mortgage & Taxes

$5,791

Profit (Cash Flow)

$66,563

$145,425

Cash Investment

Down Payment

$117,000

Renos & Furnishing

$10,875

Closing Costs

$17,550

Total

$145,425

DSCR Ratio

Strong

1.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.77%

Cap Rate

12.36%

Return on Investment

61.79%

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

$27,765

Deductible property tax

$5,791

Your total deduction

$26,564

Your adjusted annual income

$150,000 - $26,564 = $123,436

Taxes on $123,436 (30%)

$37,031

Your old tax bill

$45,000

Your new tax bill

$37,031

Estimated tax savings

$7,969

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:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 768655032600000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: O B Gates Elementary School with 4/10 star rating
Middle School: Matoaca Middle School with 3/10 star rating
High School: Matoaca High School with 5/10 star rating