BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 13 Georgetown Green, Charlottesville, VA, 22901

4 bed • 4 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$114,745

Profit (Cash Flow)

$63,276

Cash on Cash Return

570.1%

Annual Revenue

$114,745

AirDNA projects $723/night at 49% occupancy ($129,394). Airbtics projects $494/night at 45% occupancy ($81,193). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 51% occupancy rate, $616 rate per night.

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

Percentiles25%50%75%90%
Revenue$46,457$70,256$116,859$183,477
Occupancy36%42%51%65%
Nightly Rate$349$451$616$757

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy Farm Cottage 2 mi. from UVA

No image available

$26,565
$156
46%
411$25❌❌✅Y / Y⭐️ 4.5 (325)
Rustling Meadows Dwell Manor

No image available

$78,969
$650
32%
42.51$200✅✅✅Y / Y⭐️ 5 (72)
Downtown Mall Architecturally Designed House

No image available

$106,492
$703
41%
432$250❌❌✅Y / Y⭐️ 5 (88)
Guest house close to UVA-Scott stadium-barrack Rd.

No image available

$49,179
$350
38%
432$120❌❌✅Y / Y⭐️ 5 (13)
Robin's Nest on West

No image available

$67,500
$574
32%
422$250❌❌❌Y / Y⭐️ 5 (20)
Lewis Mtn Midterm: Walk to UVA & JPJ

No image available

$119,663
$530
61%
4331$300❌❌✅Y / Y⭐️ 5 (25)
Historic Cville Row House 1 Block to Downtown Mall

No image available

$96,815
$516
51%
412$249❌❌✅Y / Y⭐️ 5 (144)
Stadium House | Perfect House close to UVA!

No image available

$56,222
$351
42%
432$226❌❌❌Y / Y⭐️ 5 (39)
Pryor-Haynes House Downtown Historic Stately Home

No image available

$125,299
$709
48%
44.52$185❌❌❌Y / Y⭐️ 5 (63)
BelmontBNB*Modern*Luxury*near UVA/Wineries*walk2DT

No image available

$64,359
$232
74%
42.52$95❌❌✅Y / Y⭐️ 5 (85)
Bright, Spacious Home Perfect for Groups (5 Beds)

No image available

$59,575
$298
52%
42.52$110❌❌✅Y / Y⭐️ 5 (157)
THE INTERNATIONAL HOUSE

No image available

$75,051
$508
40%
43.51$170❌❌✅Y / Y⭐️ 5 (73)
Charming Retreat in Charlottesville w/ Deck!

No image available

$66,297
$264
64%
433$232❌❌❌Y / Y⭐️ 5 (35)
Cozy Home within walking distance to Scott Stadium

No image available

$43,145
$296
39%
422$221❌❌✅Y / Y⭐️ 5 (49)
Avon House | Bright Large Family Home

No image available

$48,386
$368
35%
422$175❌❌❌Y / Y⭐️ 5 (125)
Greenaway House - Close to Dtwn Cville!

No image available

$52,205
$376
37%
431$269❌❌❌Y / Y⭐️ 4.5 (25)
Belmont Classic/Modern Reno, Walkable

No image available

$44,867
$394
31%
422$150❌❌❌Y / Y⭐️ 5 (139)
Downtown living

No image available

$89,106
$636
38%
42.52$100❌❌❌Y / Y⭐️ 5 (94)
Rivanna Estates North

No image available

$140,818
$513
75%
422$180✅❌✅Y / Y⭐️ 5 (81)
Kid and Family Friendly Downtown

No image available

$53,263
$283
51%
423$200❌❌❌Y / Y⭐️ 5 (117)
Country Retreat for Family & Friends

No image available

$116,320
$610
52%
442$205❌❌❌Y / Y⭐️ 5 (127)
Wine weekends!

No image available

$95,545
$406
64%
431$100✅❌❌Y / Y⭐️ 5 (130)
Great Location - Gorgeous View (Close to UVA)

No image available

$34,768
$193
42%
443$250✅❌❌Y / Y⭐️ 5 (103)
Rooftop*Mountains*Lake/Near Monticello/DT/Wineries

No image available

$67,305
$371
48%
43.530$175❌❌✅Y / Y⭐️ 5 (121)
Central Charlottesville Living in a Well-Appointed Home

No image available

$187,624
$1,211
42%
432$195❌❌✅Y / Y⭐️ 5 (54)
Blue Bungalow | Renovated 1890`s Farmhouse

No image available

$84,424
$485
47%
422$165❌❌❌Y / Y⭐️ 4.8 (107)
Best of Belmont-Modern and Cozy

No image available

$58,899
$349
43%
422$175❌❌❌Y / Y⭐️ 4.9 (75)
NEW Cville "Southern Living" HOME 4 bdrm

No image available

$116,058
$755
42%
44.52$0❌❌❌Y / Y⭐️ 5 (58)
C'ville Small Group and Family Homestay

No image available

$100,117
$650
37%
422$350❌✅❌Y / Y⭐️ 4.8 (21)
UVA Getaway: Walk to Campus & Vibrant Downtown

No image available

$59,754
$195
81%
422$200❌❌✅Y / Y⭐️ 5 (57)
The White Elephant Inn Getaway w/ Pool & Hot Tub!

No image available

$135,147
$779
47%
452$284✅✅❌Y / Y⭐️ 5 (13)
Cool 4-bedroom townhome walkable to restaurants

No image available

$133,251
$365
99%
442$145❌❌✅Y / Y⭐️ 5 (66)
Cozy Home Near Downtown Mall/Belmont

No image available

$35,835
$195
46%
411$150❌❌✅Y / Y⭐️ 5 (12)
Cheerful 4-bedroom Home, Walking Distance from UVA

No image available

$64,963
$446
39%
43.55$180❌❌✅Y / Y⭐️ 5 (23)

Return Metrics

570.05% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$63,276$126,552$189,828$253,104$316,380$632,761$1,898,285
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$63,276$126,552$189,828$253,104$316,380$632,761$1,898,285

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

570.05%

Payback Period Days

64

Return on Investment

570.05%

property-location

13 Georgetown Green Charlottesville, Virginia, 22901

4 bed • 4 bath • 12 guests

Agent

Inquire about this property

Contact Agent

$114,745

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $723/night at 49% occupancy ($129,394.99). Airbtics projects $494/night at 45% occupancy ($81,193).

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$78,421

Avg annual revenue

45%

Avg occupancy rate

$494

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

$25k

$80k

$130k

$190k

Sign up to see the data on 40 all comparables

$63,276

Profit

Revenue

$114,745

Operating Expenses

$26,917

Operating Income

$87,828

Net Effective Rent

$24,552

Profit (Cash Flow)

$63,276

$11,100

Cash Investment

Renos & Furnishing

$11,000

Setup Costs

$100

Total

$11,100

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

570.05%

Payback Period Days

64