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 Investment Analysis 208 E 18th St, Richmond, VA, 23224

2 bed • 2 bath • 6 guests • $271,500

BNB

Calc

Annual Revenue

$32,258

Profit (Cash Flow)

-$3,930

Cap Rate

5.3%

Annual Revenue

$32,258

AirDNA projects $163/night at 58% occupancy ($34,530). Airbtics projects $138/night at 64% occupancy ($32,258). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 64% occupancy rate, $138 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,815$34,325$46,946$56,137
Occupancy55%64%78%84%
Nightly Rate$116$138$155$173

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
Manchester gem w/ fenced backyard and parking

No image available

$39,783
$143
74%
222$75❌❌✅Y / Y⭐️ 5 (130)
Cozy Cottage Retreat | Extended Stay Welcome

No image available

$40,572
$134
77%
212$175❌❌✅Y / Y⭐️ 5 (25)
New Modern Unit in Historic Old Manchester.

No image available

$35,826
$138
66%
222$95❌❌✅Y / Y⭐️ 5 (200)
Charming Duplex Retreat in Old Town Manchester, VA

No image available

$36,821
$120
80%
222$125❌❌❌Y / Y⭐️ 5 (32)
King Bed | 1 Floor | Full Kitchen | Central RVA

No image available

$27,834
$124
55%
222$95❌❌❌Y / Y⭐️ 5 (44)
The Comfort Zone In The City;Parking;2King Beds

No image available

$24,359
$160
38%
221$70❌❌❌Y / Y⭐️ 5 (55)
Pristine updated rowhome with garage

No image available

$46,883
$150
78%
22.51$150❌❌❌Y / Y⭐️ 5 (103)
Stylish;2kingbeds;Cinema;Parking

No image available

$29,878
$124
60%
221$80❌❌❌Y / Y⭐️ 5 (74)
Retro Bungalow A Block to Tennis Courts & Park

No image available

$39,499
$122
82%
212$130❌❌✅Y / Y⭐️ 5 (69)
Renovated Home | Fenced Yard | Gazebo | EV Charger

No image available

$36,111
$113
79%
211$110❌❌✅Y / Y⭐️ 5 (148)
The Great Pink Lady with Huge Wrap Around Porch!

No image available

$30,298
$103
74%
222$125❌❌✅Y / Y⭐️ 5 (44)
Cozy 2 bedroom (2B) rental unit with free parking.

No image available

$27,322
$161
45%
212$89❌❌❌Y / Y⭐️ 5 (57)
Historic 2BR/2BA King & Queen Beds Prime Location

No image available

$37,466
$146
63%
222$210❌❌❌Y / Y⭐️ 5 (173)
The Boho Railroad Loft - 2-bedroom for 5+ guests

No image available

$25,569
$110
59%
221$95❌❌✅Y / Y⭐️ 4.5 (340)
CANAL WALK 2 Bed 2 Bath ~ with Parking

No image available

$30,628
$141
56%
221$100❌❌❌Y / Y⭐️ 5 (145)
Stylish;2king beds+more; Central; Cinema;Parking

No image available

$38,799
$155
63%
221$80✅❌❌Y / Y⭐️ 5 (90)
GALLERIA SOUTH minutes away from Downtown RVA!

No image available

$36,200
$114
81%
211$100❌❌✅Y / Y⭐️ 5 (190)
Bright Bungalow steps from Forest Hill Park

No image available

$29,515
$128
63%
212$0❌❌❌Y / Y⭐️ 4.9 (91)
Globetrotter's Suite in Historic Richmond w/ Patio

No image available

$45,285
$130
92%
212$125❌❌✅Y / Y⭐️ 5 (48)
Downtown Richmond, Virginia

No image available

$26,993
$125
59%
222$0❌❌❌Y / Y⭐️ 5 (48)
Maymont Boho Bungalow

No image available

$53,405
$155
92%
214$110❌❌✅Y / Y⭐️ 5 (76)
Cozy Cape Close to the City!

No image available

$31,782
$94
84%
211$125❌❌✅Y / Y⭐️ 5 (117)
Uneeda Airbnb - Historic Charm Meets Modern Loft

No image available

$31,175
$142
59%
212$85❌❌❌Y / Y⭐️ 5 (214)
Cute 2level loft;kingbed;Parking

No image available

$46,268
$169
71%
21.51$80❌❌❌Y / Y⭐️ 5 (60)
2 King Bedroom Historic Apartment

No image available

$29,248
$141
52%
222$200❌❌❌Y / Y⭐️ 5 (87)
2Bed-2 Bath-Main Street Station-VCU Medical Center

No image available

$35,810
$140
64%
223$200❌❌❌Y / Y⭐️ 5 (183)
North Bank Bungalow! Hot Tub, Near FAN & Maymont

No image available

$55,774
$204
72%
211$100❌✅❌Y / Y⭐️ 5 (263)
Lovely 2 bedroom (2A) unit with free parking.

No image available

$28,137
$183
41%
212$89❌❌❌Y / Y⭐️ 5 (110)
Dead Center Downtown Near Restaurants & Bars!

No image available

$21,074
$104
51%
211$85❌❌❌Y / Y⭐️ 4.5 (254)
Metro Art Loft+ 5 Mins Downtown

No image available

$15,955
$110
36%
212$70❌❌❌Y / Y⭐️ 4 (31)
Cozy 2Bdrm/2Ba in Shockoe Bottom

No image available

$27,207
$143
47%
221$85❌❌✅Y / Y⭐️ 5 (39)
Cozy Manchester Bungalow

No image available

$35,104
$116
80%
212$95❌❌✅Y / Y⭐️ 4.8 (80)
Billy Hill Two Bedroom Getaway ~ FREE Parking! ~

No image available

$28,480
$111
65%
21.52$90❌❌✅Y / Y⭐️ 4.5 (99)
Charming Duplex w King Beds! 8 Minutes to Downtown

No image available

$49,306
$139
93%
2230$100❌❌✅Y / Y⭐️ 5 (55)
Loft Apt in Heart of Richmond

No image available

$32,973
$99
91%
22.51$0❌❌✅Y / Y⭐️ 5 (123)
Modern & Historic Loft - in Heart of Downtown RVA

No image available

$45,677
$195
64%
222$0❌❌❌Y / Y⭐️ 4.9 (26)
2BR/2BA/Patio/Wi-Fi/ downtown Richmond

No image available

$46,824
$163
75%
222$110✅❌✅Y / Y⭐️ 5 (10)
NEW! Centrally Located in RVA| Balcony | Sleeps 4

No image available

$24,625
$116
58%
221$0❌❌❌Y / Y⭐️ 4.8 (220)

Return Metrics

-5.69% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,929-$7,859-$11,789-$15,719-$19,648-$39,297-$117,893
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$217,200$217,200$217,200$217,200$217,200$217,200$217,200
Down Payment$54,300$54,300$54,300$54,300$54,300$54,300$54,300
Property Appreciation$8,145$16,534$25,175$34,075$43,242$93,373$387,501
Total Return$275,715$280,174$284,886$289,856$295,094$325,575$541,108

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-5.69%

Cap Rate

5.29%

Return on Investment

9.98%

property-location

208 E 18th St Richmond, VA, 23224

2 bed • 2 bath • 6 guests

Est. $1,302/mo

Agent

Inquire about this property

Contact Agent

$271,500

Zestimate

-11

Airbnb Investor Score

-$3,929

Annual Profit

5.3%

Cap Rate

-5.7%

Cash on Cash

$32,258

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 58% occupancy.Projected nightly rate is $138/night at 64% occupancy.

Top 51% of comparables

Top 51% 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.

$34,009

Avg annual revenue

64%

Avg occupancy rate

$138

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

$30k

$40k

$55k

Sign up to see the data on 40 all comparables

-$3,930

Profit

Revenue

$32,258

Operating Expenses

$17,874

Operating Income

$14,385

Mortgage & Taxes

$18,315

Profit (Cash Flow)

-$3,930

$68,945

Cash Investment

Down Payment

$54,300

Renos & Furnishing

$6,500

Closing Costs

$8,145

Total

$68,945

DSCR Ratio

Weak

0.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.69%

Cap Rate

5.29%

Profit (Cummulative)

-$3,930

$217,200

$6,500

$8,145

$0

Total Gain

$6,882

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

$12,886

Deductible property tax

$2,688

Your total deduction

$31,724

Your adjusted annual income

$150,000 - $31,724 = $118,276


Taxes on $118,276 (30%)

$35,483

Your old tax bill

$45,000

Your new tax bill

$35,483


Estimated tax savings

$9,517

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:

2,892 sqft

Year built:

1920

Size:

760 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 1
  • Lot size: 2,892 sqft
  • Building area: 760 sqft
  • Garage: No
  • Heating: Electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air
  • View: -
  • Parking: Driveway, No Garage, Unpaved
  • Amenities: Dishwasher, Electric Cooking, Electric Water Heater, Disposal, Microwave, Refrigerator, Range Hood, Stove
  • Price per square foot: $357

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: S0000235026
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $131,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $271,500


Schools

  • Elementary School: Blackwell Elementary School with 1/10 star rating
  • Middle School: Binford Middle School with 2/10 star rating
  • High School: Armstrong High School with 2/10 star rating