BNBCalc Short Term Rental Rental Arbitrage Analysis 128 Peach St

4 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$71,624

Profit (Cash Flow)

$17,313

Cash on Cash Return

163.3%

Annual Revenue

$71,624

AirDNA projects $393/night at 47% occupancy ($67,464). Airbtics projects $370/night at 53% occupancy ($71,624). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 53% occupancy rate, $370 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$54,218	$77,619	$108,981	$138,760
Occupancy	46%	53%	63%	68%
Nightly Rate	$306	$383	$433	$503

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Friendly Beach House	$71,059	$388	48%	4	3	2	$350	❌	❌	✅	Y / Y	⭐️ 4.8 (11)
Cape Charles Retreat - 2 Blocks from Beach/Town	$88,728	$307	69%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (84)
Breakwater Cottage	$77,965	$306	67%	4	4	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (22)
Seas the Bay on Peach St- 4 blocks to the beach!	$91,889	$416	55%	4	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (50)
Key Lime Cottage: Your Beachside Retreat	$77,407	$317	62%	4	3	2	$280	❌	❌	✅	Y / Y	⭐️ 5 (21)
BeachyKeen \| Sleeps up to 16	$101,806	$508	53%	4	3	7	$325	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Old Bay Getaway - Chesapeake Properties	$59,515	$268	45%	4	3	2	$487	❌	❌	❌	Y / Y	⭐️ 5 (3)
Bay Dream Believer	$77,242	$355	58%	4	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (82)
Cape Charles cottage, family friendly, in town	$72,270	$383	51%	4	3	2	$215	❌	❌	✅	Y / Y	⭐️ 5 (68)
Good Times on the Cape-1st & 2nd flr Master	$55,855	$450	32%	4	4	3	$325	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Junxtion - Chesapeake Properties	$55,604	$251	42%	4	3	2	$533	❌	❌	❌	Y / Y	⭐️ 5 (3)
Anchors Aweigh	$73,082	$415	47%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (14)
Fully Renovated in 2023	$47,893	$185	64%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (18)
Historic home 4 houses to beach	$137,280	$517	70%	4	3	2	$435	❌	❌	❌	Y / Y	⭐️ 5 (4)
Stella Blu - Chesapeake Properties	$97,677	$496	43%	4	4	2	$604	❌	❌	❌	Y / Y	⭐️ 5 (6)

Return Metrics

163.33% 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)	$17,313	$34,626	$51,939	$69,252	$86,565	$173,131	$519,395
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	$17,313	$34,626	$51,939	$69,252	$86,565	$173,131	$519,395

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

163.33%

Payback Period Days

223

Return on Investment

163.33%

128 Peach St Cape Charles, Virginia, 23310-3228

4 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,644

Zestimate

$71,624

Annual Revenue

This property is projected to be in the top 42% revenue percentile compared to similar properties nearby.
Projected nightly rate is $393/night at 47% occupancy.Projected nightly rate is $370/night at 53% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$79,018

Avg annual revenue

53%

Avg occupancy rate

$370

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

$45k

$75k

$105k

$140k

$17,313

Profit

Revenue

$71,624

Operating Expenses

$21,311

Operating Income

$50,313

Net Effective Rent

$33,000

Profit (Cash Flow)

$17,313

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

163.33%

Payback Period Days

223