BNBCalc Short Term Rental Investment Analysis 254 Goldenstar Ln, Portsmouth, VA 23701

3 bed • 2 bath • 9 guests • $2,300

BNB

Calc

Annual Revenue

$33,193

Profit (Cash Flow)

$15,043

Cap Rate

660.8%

Annual Revenue

$33,193

AirDNA projects $142/night at 64% occupancy ($33,193). Airbtics projects $164/night at 60% occupancy ($35,940). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $142 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,356	$33,961	$55,069	$70,856
Occupancy	55%	63%	73%	80%
Nightly Rate	$120	$140	$197	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Casino, VA beach, Large yard, quite relaxing	$35,022	$120	77%	3	3	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (43)
Fun 3BR-2bath with a game room-Near Rivers Casino	$57,455	$155	96%	3	2	2	$165	✅	❌	❌	Y / Y	⭐️ 4.8 (106)
Modern, Homely 3-bdrm\|wParking\|Centrally located.	$25,572	$110	60%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (161)
Chesapeake. Bright & Cool. 4 Beds 2 Bath	$32,037	$108	76%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Mid-Century Modern Old Town Portsmouth 3bd/2.5 bth	$50,791	$190	72%	3	3	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (96)
Cozy Oasis - Close to Beaches, Downtown, Casino	$28,273	$133	55%	3	3	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (73)
Trini Cottage \| Spacious 3BR \| Deck \| Workspace	$35,599	$223	37%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Quiet Portsmouth Hideaway	$25,545	$100	55%	3	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Portsmouth Perfection Downtown- historic Parkview	$22,976	$127	48%	3	2	3	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (146)
Gorgeous Olde Towne historic home - modern updates	$46,925	$163	75%	3	3	3	$155	❌	❌	❌	Y / Y	⭐️ 5 (117)
Historic District Cozy Home Sleeps 6	$35,191	$168	55%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
The Captains Cottage KAYAK/FISH on Elizabeth River	$69,460	$269	70%	3	2	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (105)
3 Bdrm GEM in Portsmouth, Close to Casino & all.	$38,598	$128	76%	3	2	3	$190	❌	❌	❌	Y / Y	⭐️ 4.7 (34)
Penny’s Place- 3 Bed/2Bath	$36,166	$141	65%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (35)
A Touch of Historic Olde Town	$29,146	$120	60%	3	2	30	$150	❌	❌	❌	N / Y	⭐️ 4.8 (27)
Old Towne Charm	$30,128	$124	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (23)
Wooded Wonderland Miniature Golf Hot tub Pool	$46,973	$182	65%	3	2	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (84)
Chic Family Friendly Home w/ FirePit \| Near Casino	$40,289	$128	86%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (10)
Walk to the Casino! Sleeps 8, close to everything	$28,556	$95	78%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Mint2Stay Suite	$47,529	$196	64%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (10)
Cozy Rambler - 3 bd 2 bath home full of charm	$25,631	$113	61%	3	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Waters Edge Retreat!	$87,662	$334	70%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (58)
The Experience	$33,286	$173	49%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (21)
Ocean Haus	$41,742	$171	64%	3	4	2	$125	✅	❌	❌	Y / Y	⭐️ 4.9 (38)
Spacious 3Bd/2Ba historic home in Port Norfolk	$44,661	$216	56%	3	2	3	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Cozy 3-bedroom home 4 min from the River Casino	$29,625	$136	56%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Waterfront Maryview/Naval Hosp Casino close to all	$25,056	$131	45%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (226)
Portsmouth Waterfront Vacation Rental w/ Deck	$56,949	$372	40%	3	2	3	$232	❌	❌	❌	Y / Y	⭐️ 5 (18)
Tudor Treasure in Olde Towne	$52,935	$202	68%	3	2	2	$120	❌	❌	❌	N / N	⭐️ 5 (18)
Moroccan Moods	$29,707	$121	62%	3	3	2	$109	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
3 Bedroom near Rivers Casino!	$41,027	$140	73%	3	1	4	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Portsmouth Vacation Rental: Near Parks & Golf	$55,328	$244	59%	3	2	2	$191	❌	❌	❌	Y / Y	⭐️ 4.3 (19)
Beautiful Design Waterfront Home 12 min to Casino!	$52,546	$207	64%	3	2	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (32)
Chic Family Friendly Home w/ FirePit \| Near Casino	$38,220	$105	92%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Beautiful renovated apt Historical Parkview	$32,694	$105	80%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.6 (101)
Beautiful 3 bedroom apt in Historic Parkview	$23,773	$74	80%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (99)

Return Metrics

166.6% 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)	$15,043	$30,086	$45,129	$60,172	$75,215	$150,430	$451,292
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840	$1,840
Down Payment	$460	$460	$460	$460	$460	$460	$460
Property Appreciation	$69	$140	$213	$288	$366	$791	$3,282
Total Return	$17,412	$32,526	$47,642	$62,761	$77,881	$153,521	$456,875

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

166.6%

Cap Rate

660.79%

Return on Investment

167.62%

254 Goldenstar Ln Portsmouth, VA, 23701

3 bed • 2 bath • 9 guests

Purchase Price

Est. $11/mo

This property is for sale!

Contact Agent

6321

Airbnb Investor Score

$15,043

Annual Profit

660.8%

Cap Rate

166.6%

Cash on Cash

$33,193

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $142/night at 64% occupancy.Projected nightly rate is $164/night at 60% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$37,706

Avg annual revenue

60%

Avg occupancy rate

$164

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

$35k

$60k

$90k

$15,043

Profit

Revenue

$33,193

Operating Expenses

$17,995

Operating Income

$15,198

Mortgage & Taxes

$155

Profit (Cash Flow)

$15,043

$9,029

Cash Investment

Down Payment

$460

Renos & Furnishing

$8,500

Closing Costs

$69

Total

$9,029

DSCR Ratio

Strong

97.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

166.6%

Cap Rate

660.79%

Return on Investment

167.62%

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

$109

Deductible property tax

$23

Your total deduction

-$13,642

Your adjusted annual income

$150,000 - -$13,642 = $163,642

Taxes on $163,642 (30%)

$49,093

Your old tax bill

$45,000

Your new tax bill

$49,093

Estimated tax savings

-$4,093

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: 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: -