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

6 bed • 5 bath • 12 guests • $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}

Percentiles	25%	50%	75%	90%
Revenue	$40,087	$85,501	$147,976	$245,810
Occupancy	48%	66%	74%	91%
Nightly Rate	$224	$347	$532	$724

Seasonality (Profit by Month)

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%	5	3	2	$198	❌	✅	❌	Y / Y	⭐️ 5 (37)
Luxury 5-bedroom house; hot tub and many amenities	$90,017	$499	49%	5	3	1	$175	✅	✅	✅	Y / Y	⭐️ 5 (96)
Lighthearted Family Friendly Downtown LYH Getaway!	$55,628	$230	63%	5	4	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (84)
Hotel Cabell \| 1875 Italianate Estate \| up to 18!	$173,320	$666	67%	5	5	1	$299	❌	❌	✅	N / Y	⭐️ 5 (4)
Large Comfy Getaway Near Liberty! Your Home Away.	$35,097	$152	60%	5	2.5	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (57)
Charming 5BR \| Near LU by Saydrajanes Properties	$61,843	$233	68%	5	3	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (12)
Grand Historic Home Near Downtown w/ Rec Room	$89,655	$416	58%	6	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (31)
Mon Cerise’ Chalet 2	$35,719	$207	45%	5	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (17)
Spacious Apple Orchard Stay w/ Lake Views!	$94,957	$382	65%	7	8	3	$339	❌	❌	❌	Y / Y	⭐️ 5 (145)
Family Friendly Getaway w/ Park, Trails + Dining	$50,032	$210	63%	5	3	3	$199	❌	❌	✅	Y / Y	⭐️ 5 (80)
Sleeps 20 \| Family-friendly \| Near DT LYH & LU	$121,586	$354	89%	6	5	1	$365	❌	❌	❌	Y / Y	⭐️ 5 (19)
5BR/3BA Cozy Home in Boonsboro Community	$50,647	$212	63%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (58)
Spacious Country Home near Lynchburg	$81,619	$336	66%	5	4	3	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (34)
The Liberty House	$52,337	$416	33%	5	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (9)
Huge Luxury House - 4 king beds, fire pit, grill	$88,223	$335	68%	5	4	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (22)
Flower Farmhouse (Featured in Southern Living)	$129,115	$462	74%	5	3.5	3	$220	❌	❌	❌	Y / Y	⭐️ 5 (78)
Rivermont Haven: Historic Charm + Modern Amenities	$59,076	$224	70%	5	3.5	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (74)
Luxury Modern Farmhouse w/ Heated Pool!	$80,321	$532	39%	5	4	3	$500	✅	❌	✅	Y / Y	⭐️ 5 (29)
Mt View Lodge Near Lynchburg, Liberty University	$80,882	$508	43%	5	4.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (64)
The Classic Colonial	$44,619	$167	73%	5	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Retreat-Style Home w/ 4 Suites, Hot Tub, Fire Pit!	$111,074	$603	48%	6	4	1	$275	❌	✅	❌	Y / Y	⭐️ 5 (18)
Bedford Getaway	$136,011	$347	100%	5	3	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (119)
Spacious, King Bed, Patio, Centrally located	$32,118	$148	57%	5	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (41)
Leesville Cottage - Minutes away from LU	$75,313	$248	70%	5	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (23)
Peakland Area Craftsman Style Cottage	$156,394	$454	94%	5	2	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (87)
Contemporary Hidden Gem Getaway	$74,442	$550	34%	5	6	1	$500	❌	✅	❌	Y / Y	⭐️ 5 (28)
Lynchburg Leisure near Liberty!	$78,702	$224	96%	5	2	1	$0	❌	✅	✅	Y / N	⭐️ 0 (2)
Spacious Full House! Large groups/families LYH	$28,902	$168	47%	5	3.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cheerful and bright 5 bedroom lake home	$205,418	$718	78%	7	5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cheerful, bright 5-bedroom/3-bathroom house	$213,537	$748	78%	5	3	1	$0	❌	❌	❌	Y / N	⭐️ 5 (1)
Adorable 5BR Home	$35,249	$123	71%	5	2	14	$350	❌	❌	✅	Y / N	⭐️ 5 (1)
The White House	$98,820	$270	100%	5	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious Oasis	$68,148	$532	35%	5	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Great for large family gatherings	$245,068	$735	86%	5	3.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Red Hill house with 5 bedrooms private area	$55,240	$175	74%	5	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (26)

Return Metrics

11.61% 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)	$21,809	$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:

Revenue Appreciation:

Cash on Cash Return

11.61%

Cap Rate

9.65%

Return on Investment

27.52%

301 Atlanta Ave Lynchburg, Virginia, 24502

6 bed • 5 bath • 12 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$329,100

Zestimate

Lynchburg

Zoning

Laws

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.

Occupancy Rate

Top 60% of comparables

Avg Daily Rate

Top 42% of comparables

Seasonality

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

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$100k

$170k

$245k

$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

Revenue Appreciation

Cash on Cash Return

11.61%

Cap Rate

9.65%

Return on Investment

27.52%

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