BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 301 Atlanta Ave, Lynchburg, VA, 24502

6 bed โ€ข 5 bath โ€ข 12 guests โ€ข $750,000

BNB

Calc

Annual Revenue

$98,945

Profit (Cash Flow)

$21,809

Cap Rate

9.7%

Annual Revenue

$98,945

AirDNA projects $371/night at 58% occupancy ($78,593). Airbtics projects $430/night at 63% occupancy ($98,944). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 63% occupancy rate, $430 rate per night.

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

Percentiles25%50%75%90%
Revenue$40,087$85,501$147,976$245,810
Occupancy48%66%74%91%
Nightly Rate$224$347$532$724

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
4 min to LU! Hot Tub, Family-Friendly + Mtn Views
$69,602
$237
77%
532$198โŒโœ…โŒY / Yโญ๏ธ 5 (37)
Luxury 5-bedroom house; hot tub and many amenities
$90,017
$499
49%
531$175โœ…โœ…โœ…Y / Yโญ๏ธ 5 (96)
Lighthearted Family Friendly Downtown LYH Getaway!
$55,628
$230
63%
542$199โŒโŒโœ…Y / Yโญ๏ธ 5 (84)
Hotel Cabell | 1875 Italianate Estate | up to 18!
$173,320
$666
67%
551$299โŒโŒโœ…N / Yโญ๏ธ 5 (4)
Large Comfy Getaway Near Liberty! Your Home Away.
$35,097
$152
60%
52.52$140โœ…โŒโŒY / Yโญ๏ธ 5 (57)
Charming 5BR | Near LU by Saydrajanes Properties
$61,843
$233
68%
531$180โŒโŒโŒY / Yโญ๏ธ 5 (12)
Grand Historic Home Near Downtown w/ Rec Room
$89,655
$416
58%
632$220โŒโŒโŒY / Yโญ๏ธ 5 (31)
Mon Ceriseโ€™ Chalet 2
$35,719
$207
45%
52.51$150โŒโŒโŒY / Yโญ๏ธ 5 (17)
Spacious Apple Orchard Stay w/ Lake Views!
$94,957
$382
65%
783$339โŒโŒโŒY / Yโญ๏ธ 5 (145)
Family Friendly Getaway w/ Park, Trails + Dining
$50,032
$210
63%
533$199โŒโŒโœ…Y / Yโญ๏ธ 5 (80)
Sleeps 20 | Family-friendly | Near DT LYH & LU
$121,586
$354
89%
651$365โŒโŒโŒY / Yโญ๏ธ 5 (19)
5BR/3BA Cozy Home in Boonsboro Community
$50,647
$212
63%
532$175โŒโŒโŒY / Yโญ๏ธ 5 (58)
Spacious Country Home near Lynchburg
$81,619
$336
66%
543$150โœ…โŒโœ…Y / Yโญ๏ธ 4.5 (34)
The Liberty House
$52,337
$416
33%
532$175โŒโŒโŒY / Yโญ๏ธ 5 (9)
Huge Luxury House - 4 king beds, fire pit, grill
$88,223
$335
68%
541$200โœ…โŒโœ…Y / Yโญ๏ธ 5 (22)
Flower Farmhouse (Featured in Southern Living)
$129,115
$462
74%
53.53$220โŒโŒโŒY / Yโญ๏ธ 5 (78)
Rivermont Haven: Historic Charm + Modern Amenities
$59,076
$224
70%
53.52$220โŒโŒโŒY / Yโญ๏ธ 5 (74)
Luxury Modern Farmhouse w/ Heated Pool!
$80,321
$532
39%
543$500โœ…โŒโœ…Y / Yโญ๏ธ 5 (29)
Mt View Lodge Near Lynchburg, Liberty University
$80,882
$508
43%
54.52$150โŒโŒโŒY / Yโญ๏ธ 5 (64)
The Classic Colonial
$44,619
$167
73%
522$0โŒโŒโŒY / Yโญ๏ธ 5 (25)
Retreat-Style Home w/ 4 Suites, Hot Tub, Fire Pit!
$111,074
$603
48%
641$275โŒโœ…โŒY / Yโญ๏ธ 5 (18)
Bedford Getaway
$136,011
$347
100%
532$250โœ…โœ…โŒY / Yโญ๏ธ 5 (119)
Spacious, King Bed, Patio, Centrally located
$32,118
$148
57%
521$90โŒโŒโœ…Y / Yโญ๏ธ 5 (41)
Leesville Cottage - Minutes away from LU
$75,313
$248
70%
523$175โŒโŒโŒY / Yโญ๏ธ 4.8 (23)
Peakland Area Craftsman Style Cottage
$156,394
$454
94%
524$100โŒโŒโœ…Y / Yโญ๏ธ 5 (87)
Contemporary Hidden Gem Getaway
$74,442
$550
34%
561$500โŒโœ…โŒY / Yโญ๏ธ 5 (28)
Lynchburg Leisure near Liberty!
$78,702
$224
96%
521$0โŒโœ…โœ…Y / Nโญ๏ธ 0 (2)
Spacious Full House! Large groups/families LYH
$28,902
$168
47%
53.52$0โŒโŒโŒY / Yโญ๏ธ 5 (62)
Cheerful and bright 5 bedroom lake home
$205,418
$718
78%
752$150โŒโŒโŒY / Yโญ๏ธ 5 (10)
Cheerful, bright 5-bedroom/3-bathroom house
$213,537
$748
78%
531$0โŒโŒโŒY / Nโญ๏ธ 5 (1)
Adorable 5BR Home
$35,249
$123
71%
5214$350โŒโŒโœ…Y / Nโญ๏ธ 5 (1)
The White House
$98,820
$270
100%
52.53$0โŒโŒโŒY / Yโญ๏ธ 5 (4)
Spacious Oasis
$68,148
$532
35%
531$0โœ…โŒโŒY / Yโญ๏ธ 5 (2)
Great for large family gatherings
$245,068
$735
86%
53.53$150โŒโŒโŒY / Yโญ๏ธ 5 (8)
Red Hill house with 5 bedrooms private area
$55,240
$175
74%
521$100โŒโŒโŒY / Yโญ๏ธ 4.6 (26)

Return Metrics

11.61% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$21,809$43,618$65,427$87,236$109,045$218,091$654,274
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$600,000$600,000$600,000$600,000$600,000$600,000$600,000
Down Payment$150,000$150,000$150,000$150,000$150,000$150,000$150,000
Property Appreciation$22,500$45,675$69,545$94,131$119,455$257,937$1,070,446
Total Return$794,309$839,293$884,972$931,368$978,501$1,226,028$2,474,721

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

11.61%

Cap Rate

9.65%

Return on Investment

27.52%

property-location

301 Atlanta Ave Lynchburg, Virginia, 24502

6 bed โ€ข 5 bath โ€ข 12 guests

Est. $3,597/mo

Agent

Inquire about this property

Contact Agent

$329,100

Zestimate

Lynchburg

Zoning


Laws

75

Airbnb Investor Score

$21,809

Annual Profit

9.7%

Cap Rate

11.6%

Cash on Cash

$98,945

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $371/night at 58% occupancy.Projected nightly rate is $430/night at 63% occupancy.

Top 60% of comparables

Top 42% of comparables


Seasonality

Sign up to view the full seasonality chart

37

Airbnb Comparables

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

$91,977

Avg annual revenue

63%

Avg occupancy rate

$430

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$100k

$170k

$245k

Sign up to see the data on 37 all comparables

$21,809

Profit

Revenue

$98,945

Operating Expenses

$26,543

Operating Income

$72,402

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$21,809

$187,750

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$15,250

Closing Costs

$22,500

Total

$187,750

DSCR Ratio

Strong

1.43

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.61%

Cap Rate

9.65%

Profit (Cummulative)

$21,809

$600,000

$15,250

$22,500

$0

Total Gain

$51,677

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

$35,596

Deductible property tax

$7,425

Your total deduction

$54,597

Your adjusted annual income

$150,000 - $54,597 = $95,403


Taxes on $95,403 (30%)

$28,621

Your old tax bill

$45,000

Your new tax bill

$28,621


Estimated tax savings

$16,379

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:

0.5 sqft

Year built:

1961

Size:

1,497 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.5 sqft
  • Building area: 1,497 sqft
  • Garage: No
  • Heating: Forced air
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Other
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: $219

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 25704015
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $320,900
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $329,100


Schools

  • Elementary School: Sheffield Elementary School with 2/10 star rating
  • Middle School: Sandusky Middle School with 2/10 star rating
  • High School: Heritage High School with 3/10 star rating