BNBCalc Short Term Rental Investment Analysis 302 Troon Court, Cape Charles, VA

3 bed • 2 bath • 9 guests • $535,000

BNB

Calc

Annual Revenue

$51,879

Profit (Cash Flow)

$26,158

Cap Rate

5.9%

Annual Revenue

$51,879

AirDNA projects $435/night at 30% occupancy ($47,664). Airbtics projects $268/night at 53% occupancy ($51,879). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $268 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,843	$50,307	$75,023	$103,276
Occupancy	46%	53%	60%	68%
Nightly Rate	$193	$248	$307	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bay Creek Retreat \| Chesapeake Properties	$44,995	$250	37%	3	2	7	$403	❌	❌	❌	Y / Y	⭐️ 0 (1)
Just Fore Fun \| Chesapeake Properties	$62,112	$352	38%	3	2	3	$427	❌	❌	✅	Y / Y	⭐️ 5 (3)
Fully Renovated! 1 Block to Historic DT & Bakery	$34,132	$166	54%	3	3	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (113)
Palm Beach by the Bay	$74,007	$306	58%	3	2.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (101)
Historic, Pet Friendly Cottage-Three Little Birds	$43,889	$193	59%	3	2.5	2	$275	❌	❌	✅	Y / Y	⭐️ 5 (52)
The Shore House on Madison - Pet Friendly Unit!	$36,433	$179	54%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (80)
Pet friendly comfy family home	$55,607	$185	76%	3	2	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (51)
Bayfront Family Retreat - best porch in town	$80,572	$336	60%	3	2.5	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (23)
The BeeHouse	$65,884	$375	47%	3	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (66)
Game Barn! Next to Central Park! 2 Blocks 2 Beach/	$157,123	$616	68%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 5 (66)
Steps to the Sea at Salt Box	$28,907	$161	43%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (232)
Bay Creek Blessed at The Fairways	$48,879	$267	47%	3	2	1	$275	✅	❌	❌	Y / Y	⭐️ 5 (24)
Historic Cape Charles Duplex - Seaside	$42,291	$219	51%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.9 (76)
Historic Cape Charles Duplex - Bayside	$47,270	$244	50%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (77)
Latitude Adjustment \| Chesapeake Properties	$92,977	$374	58%	3	2.5	7	$539	❌	❌	✅	Y / Y	⭐️ 4.5 (3)
Bakery Next door! Ask about Golf cart.	$35,052	$172	53%	3	2	2	$220	❌	❌	❌	Y / Y	⭐️ 5 (111)
Bay Breeze	$42,180	$176	64%	3	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (57)
2 blocks to beach, 1 block to shops, front porch!	$50,210	$172	76%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (172)
Completely Renovated Cottage In Historic District	$41,920	$178	62%	3	1.5	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (17)
Summer Salt- Weekly rental June-August	$43,572	$216	54%	3	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (28)
Sunshine Baydream Cape Charles	$35,122	$164	56%	3	3	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (23)
Harbor View- (Sun - Sun rental June- Aug.)	$44,741	$194	62%	3	1.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (137)
Bay Creek (Pool!) Meets Historic Cape Charles!	$53,693	$298	48%	3	2.5	1	$185	✅	❌	❌	Y / Y	⭐️ 5 (78)
Small Dream FantaSEA	$92,143	$304	82%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (35)
Celebrating 100 years!	$57,068	$212	72%	3	1.5	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (70)
Cooper's Landing \| Chesapeake Properties	$72,276	$292	62%	3	2	7	$415	❌	❌	❌	Y / Y	⭐️ 0 (2)
Ocean Breeze \| Chesapeake Properties	$55,756	$298	30%	3	2.5	7	$690	❌	❌	❌	Y / Y	⭐️ 0 (1)
Starboard Cottage \| Chesapeake Properties	$88,296	$413	51%	3	2.5	3	$433	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Beautiful views and just ONE HOUSE from the beach	$63,954	$317	54%	3	2.5	3	$210	❌	❌	❌	Y / Y	⭐️ 5 (52)
Slowtide Cottage	$91,299	$467	49%	3	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (19)
Crabba-Dabba-Doo \| Chesapeake Properties	$52,451	$281	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Sol Mate - Sunrise Beach Retreat	$29,405	$215	35%	3	1.5	2	$280	❌	❌	✅	Y / Y	⭐️ 0 (1)
Sol Mate - Sunset Beach Retreat	$39,492	$224	45%	3	1.5	2	$280	❌	❌	✅	Y / Y	⭐️ 5 (3)
Saint of Circumstance \| Chesapeake Properties	$61,289	$311	43%	3	2.5	7	$457	❌	❌	❌	Y / Y	⭐️ 0 (1)
Fun in the Sun \| Chesapeake Properties	$49,132	$292	35%	3	2	7	$457	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Wild Blue Cottage \| Chesapeake Properties	$47,062	$244	42%	3	1.5	3	$355	❌	❌	❌	Y / Y	⭐️ 5 (5)
Pelican Place \| Chesapeake Properties	$66,253	$284	53%	3	2	3	$427	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Charming, spacious in Historic CC. Dog-friendly!	$50,070	$205	61%	3	2.5	1	$350	❌	❌	✅	Y / Y	⭐️ 5 (6)
The Little Jewel	$46,950	$247	49%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (88)
Seagrass \| Chesapeake Properties	$73,761	$358	45%	3	3.5	2	$487	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

33.51% 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)	$26,158	$52,316	$78,475	$104,633	$130,792	$261,584	$784,753
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$481,499	$481,499	$481,499	$481,499	$481,499	$481,499	$481,499
Down Payment	$53,500	$53,500	$53,500	$53,500	$53,500	$53,500	$53,500
Property Appreciation	$16,050	$32,581	$49,608	$67,147	$85,211	$183,995	$763,585
Total Return	$577,208	$619,898	$663,084	$706,781	$751,003	$980,579	$2,083,339

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.51%

Cap Rate

5.87%

Return on Investment

59.76%

302 Troon Ct Cape Charles, Virginia, 23310

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,566/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$14,242

Annual Profit

5.9%

Cap Rate

33.5%

Cash on Cash

$51,879

Annual Revenue

BNBCalc predicts this property will get $268 per night with 53% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$57,455

Avg annual revenue

53%

Avg occupancy rate

$268

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

$70k

$115k

$160k

$26,158

Profit

Revenue

$51,879

Operating Expenses

$20,424

Operating Income

$31,455

Mortgage & Taxes

$5,296

Profit (Cash Flow)

$26,158

$62,000

Cash Investment

Down Payment

$53,500

Renos & Furnishing

$8,500

Total

$62,000

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.51%

Cap Rate

5.87%

Return on Investment

59.76%

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

$35,808

Deductible property tax

$5,296

Your total deduction

$69,226

Your adjusted annual income

$150,000 - $69,226 = $80,774

Taxes on $80,774 (30%)

$24,232

Your old tax bill

$45,000

Your new tax bill

$24,232

Estimated tax savings

$20,768

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:

2005

Size:

1,794 sqft

Type:

CONDO

Parking:

Heating:

Heat Pump, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 1,794 sqft

Garage: Yes

Heating: Heat pump, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Heat Pump, Central Air

View: -

Parking: Garage, Two Car

Amenities: Range, Microwave, Dishwasher, Refrigerator, Washer, Dryer, Electric Water Heater

Price per square foot: $298

Lot Info

Zoning: -

Land Use: -

Parcel Number: 00090110000302BO

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $473,100

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Northampton High School with 3/10 star rating