BNBCalc Short Term Rental Investment Analysis 218 Bradford Ave, Norfolk, VA 23505

3 bed • 2 bath • 9 guests • $340,000

BNB

Calc

Annual Revenue

$31,981

Profit (Cash Flow)

-$8,792

Cap Rate

4.2%

Annual Revenue

$31,981

AirDNA projects $201/night at 58% occupancy ($42,580). Airbtics projects $199/night at 44% occupancy ($31,980). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 44% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,540	$31,532	$39,334	$52,378
Occupancy	32%	41%	50%	67%
Nightly Rate	$159	$185	$213	$243

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Little Creek Cottage 2 Kings, 2 Twins	$35,685	$150	65%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Cozy glam 3 bedroom 10 minutes from downtown	$27,058	$196	32%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Imperial Sands	$19,559	$142	33%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.4 (70)
Newly renovated, Welcome to Ocean Pearl Cottage!	$66,422	$349	52%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (18)
ODU Elite Suite: Cheerful 3 bedroom townhouse	$40,534	$214	46%	3	3	2	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
*The Colonial Get Away! - 3BR+	$25,034	$171	40%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.3 (3)
Cozy & Clean Norfolk Cottage • W/D + Dogs OK!	$35,736	$212	31%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (104)
Spacious 3-bedroom house near ocean view beach	$50,818	$156	89%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Pinetree Condo! 3 bed 2.5 bath	$27,379	$174	43%	3	3	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (1)

Return Metrics

-10.14% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$8,792	-$17,584	-$26,376	-$35,168	-$43,960	-$87,920	-$263,761
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000	$272,000
Down Payment	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000	$68,000
Property Appreciation	$10,200	$20,706	$31,527	$42,672	$54,153	$116,931	$485,269
Total Return	$341,407	$343,121	$345,150	$347,504	$350,192	$369,010	$561,507

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-10.14%

Cap Rate

4.15%

Return on Investment

5.47%

218 Bradford Ave Norfolk, VA, 23505

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,631/mo

This property is for sale!

Contact Agent

-33

Airbnb Investor Score

-$8,792

Annual Profit

4.2%

Cap Rate

-10.1%

Cash on Cash

$31,981

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $201/night at 58% occupancy.Projected nightly rate is $199/night at 44% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

10 Airbnb Comparables

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

$33,926

Avg annual revenue

44%

Avg occupancy rate

$199

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

$10k

$30k

$45k

$65k

-$8,792

Profit

Revenue

$31,981

Operating Expenses

$17,837

Operating Income

$14,143

Mortgage & Taxes

$22,935

Profit (Cash Flow)

-$8,792

$86,700

Cash Investment

Down Payment

$68,000

Renos & Furnishing

$8,500

Closing Costs

$10,200

Total

$86,700

DSCR Ratio

Weak

0.62

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-10.14%

Cap Rate

4.15%

Return on Investment

5.47%

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

$16,137

Deductible property tax

$3,366

Your total deduction

$43,648

Your adjusted annual income

$150,000 - $43,648 = $106,352

Taxes on $106,352 (30%)

$31,906

Your old tax bill

$45,000

Your new tax bill

$31,906

Estimated tax savings

$13,094

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: Yes

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: -