BNBCalc Short Term Rental Investment Analysis 25 Kings Bay Dr, Cape Charles, VA 23310

3 bed • 3 bath • 9 guests • $149,900

BNB

Calc

Annual Revenue

$48,782

Profit (Cash Flow)

$18,649

Cap Rate

19.2%

Annual Revenue

$48,782

AirDNA projects $318/night at 42% occupancy ($48,781). Airbtics projects $315/night at 48% occupancy ($55,224). Airbtics predicts this property will perform in the 40% revenue percentile

BNB Calc projects a 42% occupancy rate, $318 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,144	$58,323	$89,998	$102,092
Occupancy	43%	48%	54%	56%
Nightly Rate	$261	$274	$391	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Slowtide Cottage	$107,789	$466	60%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Doublemint - Chesapeake Properties	$61,752	$261	49%	3	3	2	$391	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
Seagrass - Chesapeake Properties	$58,229	$262	41%	3	4	2	$487	❌	❌	❌	Y / Y	⭐️ 5 (2)
Beautiful views and just ONE HOUSE from the beach	$85,166	$399	56%	3	3	3	$210	❌	❌	❌	Y / Y	⭐️ 5 (45)
Latitude Adjustment - Chesapeake Properties	$54,229	$226	43%	3	3	2	$539	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Wild Oats - Chesapeake Properties	$51,612	$261	38%	3	4	2	$487	❌	❌	❌	Y / Y	⭐️ 5 (2)
Bayfront Family Retreat - best porch in town	$85,678	$369	55%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (10)
The BeeHouse	$75,633	$420	47%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (42)
Steps to the Sea at Salt Box	$64,946	$287	51%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (193)
Historic Cape Charles Duplex - Seaside	$37,485	$208	44%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (70)

Return Metrics

43.14% 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)	$18,648	$37,297	$55,945	$74,594	$93,242	$186,485	$559,456
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$119,920	$119,920	$119,920	$119,920	$119,920	$119,920	$119,920
Down Payment	$29,980	$29,980	$29,980	$29,980	$29,980	$29,980	$29,980
Property Appreciation	$4,497	$9,128	$13,899	$18,813	$23,875	$51,553	$213,946
Total Return	$173,045	$196,326	$219,745	$243,307	$267,017	$387,938	$923,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.14%

Cap Rate

19.18%

Return on Investment

56.95%

25 Kings Bay Dr Cape Charles, VA, 23310

3 bed • 3 bath • 9 guests

Purchase Price

Est. $719/mo

This property is for sale!

Contact Agent

246

Airbnb Investor Score

$18,648

Annual Profit

19.2%

Cap Rate

43.1%

Cash on Cash

$48,782

Annual Revenue

This property is projected to be in the top 40% revenue percentile compared to similar properties nearby.
Projected nightly rate is $318/night at 42% occupancy.Projected nightly rate is $315/night at 48% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$68,251

Avg annual revenue

48%

Avg occupancy rate

$315

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

$35k

$60k

$85k

$110k

$18,649

Profit

Revenue

$48,782

Operating Expenses

$20,022

Operating Income

$28,760

Mortgage & Taxes

$10,112

Profit (Cash Flow)

$18,649

$43,227

Cash Investment

Down Payment

$29,980

Renos & Furnishing

$8,750

Closing Costs

$4,497

Total

$43,227

DSCR Ratio

Strong

2.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.14%

Cap Rate

19.18%

Return on Investment

56.95%

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

$7,114

Deductible property tax

$1,484

Your total deduction

-$2,591

Your adjusted annual income

$150,000 - -$2,591 = $152,591

Taxes on $152,591 (30%)

$45,777

Your old tax bill

$45,000

Your new tax bill

$45,777

Estimated tax savings

-$777

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -