BNBCalc Short Term Rental Investment Analysis 125 Burns St, Hampton, VA 23669

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$30,008

Profit (Cash Flow)

$12,427

Cap Rate

Infinity%

Annual Revenue

$30,008

AirDNA projects $288/night at 45% occupancy ($47,335). Airbtics projects $320/night at 55% occupancy ($64,282). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 52% occupancy rate, $158 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,948	$40,365	$76,583	$122,307
Occupancy	38%	51%	68%	79%
Nightly Rate	$140	$205	$295	$409

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
To the ocean front is as easy as one, two, three	$37,557	$126	74%	3	1	2	$135	❌	❌	❌	Y / Y	⭐️ 4.6 (131)
3br Hampton Home, Central to HU, and Colosseum!	$45,129	$264	44%	3	1	4	$200	❌	❌	❌	Y / Y	⭐️ 5 (26)
Sitting on the dock of the Bay\| 8min→Buckroe Beach	$44,383	$242	46%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Charming Hampton Home w/ Yard: 2 Mi to Beach!	$75,354	$299	66%	3	1	3	$133	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Comfy 3 Bedroom Hideaway Minutes From H.U. & Beach	$33,867	$153	55%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
3-bedroom cottage with access to downtown.	$54,617	$220	66%	3	4	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (30)
The Great River Escape *Hot Tub!	$125,244	$598	55%	3	3	2	$140	✅	✅	❌	Y / Y	⭐️ 4.9 (61)
Brand New in Downtown Phoebus! 5 min Buckroe Beach	$78,339	$365	55%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (68)
Bayside Villa w/ Gorgeous Chesapeake Bay View!	$30,459	$200	35%	3	1	2	$99	❌	✅	❌	N / N	⭐️ 4.5 (13)
Hampton Hideout, Family Ready, Outdoor Space, Cozy	$33,548	$106	74%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.8 (70)
Downtown Phoebus, Best access to Hampton Roads!	$34,219	$210	41%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (43)
Coastal Retreat @ Coliseum\| Pool, Bonus Rm, Gazebo	$81,402	$351	61%	3	3	2	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (22)
Queen Street Loft Apartments	$45,650	$243	49%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.7 (32)
Hampton River Retreat Deluxe	$43,519	$190	59%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (92)
Modern home in Hampton	$30,101	$104	76%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (26)
Janet’s Gem	$28,412	$141	52%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (40)
VICTORIAN 3 BEDROOM	$20,044	$119	42%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (61)
Perry's home to home	$27,962	$230	28%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
LUXE Lounge-Close to Brewery/Food/AF Base/HU	$56,802	$194	80%	3	4	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Zoiye’s Pad	$28,058	$112	52%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (34)
3 Bedroom 2.5 Bathroom Home	$33,757	$129	68%	3	3	28	$300	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Home away from home	$27,556	$138	51%	3	2	3	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
House on waterfront with pool!	$53,673	$400	32%	3	3	2	$175	✅	❌	❌	Y / Y	⭐️ 4 (6)
Phoebus 3 bedroom, perfect for family vacation!	$46,568	$314	38%	3	2	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Whole home next to trendy Old Hampton Downtown!	$13,894	$180	20%	3	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (23)
Spacious luxury bayside view	$18,009	$246	20%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
Blissful 3 bed 1bath near Buckroe Beach	$43,253	$137	79%	3	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (28)
The Cottage House	$24,255	$123	48%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (2)
3 Bedroom, Full kitchen, Laundry, Newly rebuilt	$19,815	$122	39%	3	1	4	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Woodcrest Cabin, Your Home Away From Home.	$47,507	$295	44%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (21)
Serene Lakefront Retreat	$53,980	$199	68%	3	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.7 (30)
Home away from home	$50,508	$150	92%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
The Perfect Hampton Getaway	$18,348	$557	9%	3	4	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Warm Coastal Getaway	$59,358	$169	95%	3	2	3	$199	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
GoodVibesVilla w/27 ft Pool - 3BD/2.5Ba	$84,034	$287	80%	3	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Easy access to Hampton Coliseum!	$33,467	$269	34%	3	1	4	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Hidden Oasis w. Serene Ambience	$29,250	$296	27%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
The Felix	$45,750	$500	25%	3	3	3	$0	✅	❌	❌	Y / N	⭐️ 5 (3)
Charming Hampton Home ~ 7 Mi to Buckroe Beach!	$85,502	$497	47%	3	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Quaint and Comfortable Buckroe Beach Getaway II	$49,400	$163	78%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (43)

Return Metrics

118.35% 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)	$12,427	$24,854	$37,282	$49,709	$62,136	$124,273	$372,820
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	$12,427	$24,854	$37,282	$49,709	$62,136	$124,273	$372,820

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

118.35%

Cap Rate

∞%

Return on Investment

118.35%

125 Burns St Hampton, VA, 23669

4 bed • 2 bath • 12 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

Infinity

Airbnb Investor Score

$12,427

Annual Profit

Infinity%

Cap Rate

118.4%

Cash on Cash

$30,008

Annual Revenue

BNBCalc predicts this property will get $320 per night with 55% occupancy, putting it in the top 59% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 68% of comparables

Seasonality

40 Airbnb Comparables

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

$44,813

Avg annual revenue

52%

Avg occupancy rate

$240

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

$15k

$50k

$85k

$125k

$12,427

Profit

Revenue

$30,008

Operating Expenses

$17,581

Operating Income

$12,427

Mortgage & Taxes

Profit (Cash Flow)

$12,427

$10,500

Cash Investment

Down Payment

Renos & Furnishing

$10,500

Closing Costs

Total

$10,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

118.35%

Cap Rate

∞%

Return on Investment

118.35%

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

Deductible property tax

Your total deduction

-$10,978

Your adjusted annual income

$150,000 - -$10,978 = $160,978

Taxes on $160,978 (30%)

$48,294

Your old tax bill

$45,000

Your new tax bill

$48,294

Estimated tax savings

-$3,294

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SFR

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: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -