BNBCalc Short Term Rental Investment Analysis 2113 Atlantic Ave 4c, Virginia Beach, VA 23451

2 bed • 2 bath • 6 guests • $1,950

BNB

Calc

Annual Revenue

$62,647

Profit (Cash Flow)

$40,691

Cap Rate

2093.5%

Annual Revenue

$62,647

AirDNA projects $273/night at 63% occupancy ($62,818). Airbtics projects $256/night at 67% occupancy ($62,646). Airbtics predicts this property will perform in the 39% revenue percentile

BNB Calc projects a 67% occupancy rate, $256 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,517	$77,235	$83,755	$99,569
Occupancy	60%	70%	71%	79%
Nightly Rate	$207	$275	$291	$312

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Pet-Friendly Townhouse by the Boardwalk (410B0	$90,659	$285	77%	2	3	1	$339	❌	❌	✅	Y / Y	⭐️ 5 (9)
Pet-Friendly Beach House by the Boardwalk	$82,614	$283	70%	2	3	1	$339	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Beach Vibes	$44,822	$207	55%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (89)
A Wave From It All	$80,355	$311	69%	2	3	3	$160	❌	❌	❌	Y / Y	⭐️ 5 (18)
A brand New renovated Beach Home next to Boardwalk	$83,514	$193	98%	2	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (209)
Dolphin watching at the Ocean Sands	$29,690	$208	39%	2	1	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (98)
THE OLD SALT B \| Beach Living	$61,088	$267	58%	2	2	3	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (100)
Modern Cozy King Bed Condo 2 blocks off the Beach!	$55,477	$193	71%	2	2	30	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Refreshed Pet-Friendly 2 BR Walking to the Beach	$85,505	$294	71%	2	2	1	$339	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
Refreshed 2 BR Townhouse Blocks from the Beach	$92,611	$323	71%	2	2	1	$339	❌	❌	✅	Y / Y	⭐️ 4.7 (7)

Return Metrics

585.6% 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)	$40,691	$81,382	$122,073	$162,764	$203,455	$406,910	$1,220,731
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,560	$1,560	$1,560	$1,560	$1,560	$1,560	$1,560
Down Payment	$390	$390	$390	$390	$390	$390	$390
Property Appreciation	$58	$118	$180	$244	$310	$670	$2,783
Total Return	$42,699	$83,450	$124,203	$164,958	$205,715	$409,531	$1,225,464

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

585.6%

Cap Rate

2,093.46%

Return on Investment

586.72%

2113 Atlantic Ave 4c Virginia Beach, VA, 23451

2 bed • 2 bath • 6 guests

Purchase Price

Est. $9/mo

This property is for sale!

Contact Agent

20275

Airbnb Investor Score

$40,691

Annual Profit

2093.5%

Cap Rate

585.6%

Cash on Cash

$62,647

Annual Revenue

This property is projected to be in the top 39% revenue percentile compared to similar properties nearby.
Projected nightly rate is $273/night at 63% occupancy.Projected nightly rate is $256/night at 67% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

10 Airbnb Comparables

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

$70,633

Avg annual revenue

67%

Avg occupancy rate

$256

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

$30k

$50k

$70k

$95k

$40,691

Profit

Revenue

$62,647

Operating Expenses

$21,824

Operating Income

$40,823

Mortgage & Taxes

$132

Profit (Cash Flow)

$40,691

$6,949

Cash Investment

Down Payment

$390

Renos & Furnishing

$6,500

Closing Costs

$59

Total

$6,949

DSCR Ratio

Strong

310.34

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

585.6%

Cap Rate

2,093.46%

Return on Investment

586.72%

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

$93

Deductible property tax

$19

Your total deduction

-$39,601

Your adjusted annual income

$150,000 - -$39,601 = $189,601

Taxes on $189,601 (30%)

$56,880

Your old tax bill

$45,000

Your new tax bill

$56,880

Estimated tax savings

-$11,880

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -