BNBCalc Short Term Rental Rental Arbitrage Analysis 1431 Bayhead Dr, Virginia Beach, VA, 23453

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$50,864

Profit (Cash Flow)

$5,492

Cash on Cash Return

63.9%

Annual Revenue

$50,864

AirDNA projects $197/night at 68% occupancy ($48,928). Airbtics projects $211/night at 66% occupancy ($50,863). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 66% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,878	$49,012	$68,363	$98,031
Occupancy	58%	66%	76%	80%
Nightly Rate	$153	$194	$235	$322

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NEW Comfy Coastal Virginia Beach Home 3 Bedroom	$32,964	$126	64%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
400 Reviews! Amphitheater \| Beach \| Shop \| Dine	$42,640	$145	77%	3	3	1	$70	❌	❌	✅	Y / Y	⭐️ 4.7 (408)
Comfortable 3 bedroom house with deck with hot tub	$54,916	$157	92%	3	2.5	3	$255	❌	✅	❌	Y / Y	⭐️ 5 (93)
SEAHORSE Beach House Boardwk/Conv-Right Side	$25,482	$114	55%	3	2.5	2	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (361)
3 bedroom home, King's Forest Va. Beach, Virginia	$28,942	$98	76%	3	1.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (83)
Beautiful 3bdrm near beach, Wi-Fi & parking	$42,543	$178	64%	3	2	4	$100	❌	❌	❌	Y / Y	⭐️ 5 (103)
The Hideaway! 3BR Retreat Home Near VB Town Center	$51,407	$182	74%	3	2	30	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (28)
Fall Deals! In Town For Work, Holidays, Getaway?	$61,508	$282	59%	3	2.5	3	$285	❌	❌	❌	Y / Y	⭐️ 5 (53)
Cozy Central Home @ TownCenter	$36,804	$130	71%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (56)
Luxurious 3 bedrooms Townhouse newly renovated	$29,378	$174	42%	3	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (89)
Charming 3 BR / 3.5 BA with a Private Backyard	$43,763	$154	76%	3	4	2	$94	❌	❌	✅	Y / Y	⭐️ 5 (158)
Beach Getaway \| 5 Minutes From the Beach	$56,585	$174	83%	3	2.5	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (57)
Pet friendly 3 bedroom beach house	$51,508	$172	77%	3	2.5	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (369)
Downtime Beach House	$75,536	$584	31%	3	3.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (69)
Oceanfront Getaway-Beach & Restaurants in VIBE!	$53,660	$322	44%	3	3.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (167)
Sea Glass: Coastal Haven Blocks from Beach (419)	$55,623	$218	65%	3	2.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (41)
Virginia Beach/Norfolk Clean & Cozy 4Beds.3 Bath	$33,854	$136	62%	3	2.5	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (181)
Making Memories at Masury	$72,661	$275	70%	3	2.5	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (58)
The Breakaway ⭐️ Luxury Beach Home with Steam Room	$76,468	$324	63%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (103)
Low Tide-Renovated 2022, Vibe/Oceanfront District	$68,488	$232	79%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (45)
The Tree House at Old Beach	$67,418	$221	80%	3	3.5	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (128)
THE OLD BEACON 1 \| Beach Living	$58,264	$224	68%	3	2	3	$155	✅	❌	❌	Y / Y	⭐️ 5 (116)
Quiet family location and close to BEACH!	$71,448	$246	78%	3	2.5	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (143)
Driftwood: Coastal Retreat Blocks from Beach (417)	$47,625	$218	53%	3	2.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
An exit away from Oceanfront Beach!	$27,415	$179	38%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (208)
Home Away from Home! A+Location, Clean, Great Yard	$58,517	$198	80%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (228)
Entire House/Close to beach and local attractions	$18,042	$100	37%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
High Tide-Renovated 2022, Vibe/Oceanfront District	$52,093	$221	59%	3	2.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (70)
Adorable beach cottage 3 blocks from the beach	$49,783	$177	76%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (110)
Oceanfront Family Retreat \| Dome Surf Park \| Bikes	$87,483	$451	52%	3	3.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (60)
Good Vibes , Relax & Enjoy Virginia Beach	$68,377	$352	52%	3	3.5	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (140)
The Memory Maker at Old Beach	$58,416	$226	69%	3	3	2	$245	❌	❌	✅	Y / Y	⭐️ 5 (110)
The Breaker-just Renovated	$63,605	$252	65%	3	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (26)
THE OLD SALT A \| Beach Living	$35,370	$152	59%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 5 (155)
207 on Atlantic - Suite Three	$24,372	$79	75%	3	1	2	$105	❌	❌	✅	N / Y	⭐️ 4.7 (163)
Beach Vibes v3	$54,524	$273	53%	3	1	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (58)
Modern Virginia Beach Retreat in Resort District!	$50,764	$190	73%	3	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (24)
Pet-Friendly Norfolk Retreat ~ 7 Mi to Beach!	$35,832	$110	89%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4 (8)
Convenient Location!	$83,302	$217	100%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (39)
Funky Retreat 3b/2b condo 20 min to beach + patio	$48,046	$208	60%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (50)

Return Metrics

63.85% 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)	$5,491	$10,983	$16,474	$21,966	$27,457	$54,915	$164,747
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	$5,491	$10,983	$16,474	$21,966	$27,457	$54,915	$164,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

63.85%

Payback Period Days

571

Return on Investment

63.85%

1431 Bayhead Dr Virginia Beach, Virginia, 23453

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Virginia Beach

Guide

Zoning

Market

Guide

Laws

Market Data

$50,864

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $197/night at 68% occupancy.Projected nightly rate is $211/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$51,385

Avg annual revenue

66%

Avg occupancy rate

$211

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

$40k

$65k

$90k

$5,492

Profit

Revenue

$50,864

Operating Expenses

$18,612

Operating Income

$32,252

Net Effective Rent

$26,760

Profit (Cash Flow)

$5,492

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

63.85%

Payback Period Days

571