BNBCalc Short Term Rental Investment Analysis 2512 Bexley Farms Ct, North Chesterfield, VA 23236

5 bed • 4 bath • 15 guests • $685,000

BNB

Calc

Annual Revenue

$93,305

Profit (Cash Flow)

$21,288

Cap Rate

9.9%

Annual Revenue

$93,305

AirDNA projects $355/night at 50% occupancy ($64,830). Airbtics projects $482/night at 53% occupancy ($93,305). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 53% occupancy rate, $482 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$64,756	$80,103	$107,279	$165,386
Occupancy	43%	49%	61%	71%
Nightly Rate	$399	$427	$457	$609

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 5 Bedroom Home, 6 mins away from Downtown	$59,817	$395	38%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (64)
"The Fan" Monument/Blvd Large Family Tudor Home	$83,659	$439	50%	5	4	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (286)
Luxury 5 Bedroom Minutes from Downtown RVA	$95,417	$463	52%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
Prime Location- Fan/ Carytown-lively city corner	$58,420	$359	43%	5	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Clover Hill - The James and Rosalie	$75,004	$420	45%	5	3	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (16)
Dreamy & Whimsical Getaway Richmond/Chesterfield	$101,388	$278	87%	5	3	1	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (57)
Corporate/Family Friendly Lux Home w/ Heated Pool	$254,283	$1,063	64%	5	4	4	$300	✅	✅	❌	Y / Y	⭐️ 5 (5)
Modern 5 Bedroom Home, 5 mins away from Downtown	$79,977	$434	48%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (42)
Spacious & Cozy, Best Loc,Walk 2 River & Festivals	$88,980	$559	42%	5	4	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (46)
Grand Retreat with VMFA Views + Large Groups	$107,470	$412	70%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (34)

Return Metrics

12.48% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$21,287	$42,575	$63,862	$85,150	$106,438	$212,876	$638,628
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$548,000	$548,000	$548,000	$548,000	$548,000	$548,000	$548,000
Down Payment	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000	$137,000
Property Appreciation	$20,550	$41,716	$63,517	$85,973	$109,102	$235,582	$977,674
Total Return	$726,837	$769,291	$812,380	$856,123	$900,540	$1,133,458	$2,301,303

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.48%

Cap Rate

9.85%

Return on Investment

28.47%

2512 Bexley Farms Ct North Chesterfield, VA, 23236

5 bed • 4 bath • 15 guests

Purchase Price

Est. $3,286/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$21,287

Annual Profit

9.9%

Cap Rate

12.5%

Cash on Cash

$93,305

Annual Revenue

BNBCalc predicts this property will get $482 per night with 53% occupancy, putting it in the top 52% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$100,441

Avg annual revenue

53%

Avg occupancy rate

$482

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

$55k

$120k

$185k

$255k

$21,288

Profit

Revenue

$93,305

Operating Expenses

$25,810

Operating Income

$67,496

Mortgage & Taxes

$46,208

Profit (Cash Flow)

$21,288

$170,550

Cash Investment

Down Payment

$137,000

Renos & Furnishing

$13,000

Closing Costs

$20,550

Total

$170,550

DSCR Ratio

Strong

1.46

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.48%

Cap Rate

9.85%

Return on Investment

28.47%

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

$32,511

Deductible property tax

$6,781

Your total deduction

$48,368

Your adjusted annual income

$150,000 - $48,368 = $101,632

Taxes on $101,632 (30%)

$30,490

Your old tax bill

$45,000

Your new tax bill

$30,490

Estimated tax savings

$14,510

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: -