BNBCalc Short Term Rental Investment Analysis 1613 Bill St, Norfolk, VA 23518

4 bed • 3 bath • 12 guests • $365,000

BNB

Calc

Annual Revenue

$68,111

Profit (Cash Flow)

$20,955

Cap Rate

12.5%

Annual Revenue

$68,111

AirDNA projects $235/night at 62% occupancy ($53,216). Airbtics projects $296/night at 63% occupancy ($68,110). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 63% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,090	$67,260	$79,347	$85,737
Occupancy	57%	61%	68%	72%
Nightly Rate	$236	$254	$363	$430

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Family Fun Beach House w/ Game Room, pets welcome!	$60,807	$234	71%	4	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (32)
Beach Front on the Bay In Our Rustic-Pet Friendly	$51,796	$244	58%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (21)
NEWLY Renovated HOME! 5 Mins to the beach.	$81,667	$212	85%	4	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (74)
East Beach Bungalow, 1 block to the beach!	$122,371	$458	69%	4	3	6	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)
"Peaceful Americana" cozy retreat near beach	$58,940	$264	61%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (63)
Cheerful Beach Home with Rec House	$73,713	$380	53%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Beach Getaway House \| 15 Min Walk » Beach	$55,141	$243	62%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (18)
Spacious Home by the Beach!	$76,999	$314	67%	4	3	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (31)
Love this Spacious ranch house near beach & base	$45,107	$192	57%	4	2	3	$138	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
New Construction, 1 min walk to the beach Norfolk	$80,130	$427	49%	4	3	30	$165	❌	❌	✅	Y / Y	⭐️ 4.8 (113)

Return Metrics

22.12% 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)	$20,954	$41,909	$62,863	$83,818	$104,772	$209,545	$628,636
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000	$292,000
Down Payment	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000	$73,000
Property Appreciation	$10,950	$22,228	$33,845	$45,810	$58,135	$125,529	$520,950
Total Return	$396,904	$429,137	$461,709	$494,628	$527,907	$700,075	$1,514,587

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

22.12%

Cap Rate

12.48%

Return on Investment

37.47%

1613 Bill St Norfolk, VA, 23518

4 bed • 3 bath • 12 guests

Purchase Price

Est. $1,751/mo

This property is for sale!

Contact Agent

129

Airbnb Investor Score

$20,954

Annual Profit

12.5%

Cap Rate

22.1%

Cash on Cash

$68,111

Annual Revenue

BNBCalc predicts this property will get $296 per night with 63% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$70,667

Avg annual revenue

63%

Avg occupancy rate

$296

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

$70k

$95k

$125k

$20,955

Profit

Revenue

$68,111

Operating Expenses

$22,534

Operating Income

$45,576

Mortgage & Taxes

$24,622

Profit (Cash Flow)

$20,955

$94,700

Cash Investment

Down Payment

$73,000

Renos & Furnishing

$10,750

Closing Costs

$10,950

Total

$94,700

DSCR Ratio

Strong

1.85

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

22.12%

Cap Rate

12.48%

Return on Investment

37.47%

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

$17,323

Deductible property tax

$3,613

Your total deduction

$16,689

Your adjusted annual income

$150,000 - $16,689 = $133,311

Taxes on $133,311 (30%)

$39,993

Your old tax bill

$45,000

Your new tax bill

$39,993

Estimated tax savings

$5,007

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: Active

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: -