BNBCalc Short Term Rental Investment Analysis 312 Jefferson Ave, Cape Charles, VA 23310

3 bed • 1 bath • 9 guests • $599,000

BNB

Calc

Annual Revenue

$52,595

Profit (Cash Flow)

$26,148

Cap Rate

5.4%

Annual Revenue

$52,595

AirDNA projects $347/night at 45% occupancy ($57,032). Airbtics projects $300/night at 48% occupancy ($52,595). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 48% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,173	$49,004	$74,710	$88,151
Occupancy	37%	42%	60%	63%
Nightly Rate	$231	$266	$369	$383

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Doublemint - Chesapeake Properties	$48,355	$269	43%	3	3	2	$290	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Blue Haven - Chesapeake Properties	$46,790	$376	34%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Seagrass - Chesapeake Properties	$44,634	$222	42%	3	4	2	$368	❌	❌	❌	Y / Y	⭐️ 5 (2)
Salt Box, One Block to the Beach	$74,822	$264	62%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (166)
Charming, Historic Cape Charles House-Pet Friendly	$74,376	$259	60%	3	3	1	$225	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Beautiful views and just ONE HOUSE from the beach	$128,005	$450	74%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (36)
Wild Oats - Chesapeake Properties	$39,570	$221	40%	3	4	2	$368	❌	❌	❌	Y / Y	⭐️ 5 (1)
Game Barn! Next to Central Park! 2 Blocks 2 Beach/	$83,723	$375	61%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (27)
Slowtide Cottage - updated and close to it all!	$49,654	$353	34%	3	3	7	$185	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sol Mate - Sunrise - Chesapeake Properties	$36,581	$215	37%	3	2	2	$308	❌	❌	❌	Y / Y	⭐️ 5 (5)

Return Metrics

17.9% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$26,147	$52,295	$78,443	$104,590	$130,738	$261,476	$784,430
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200	$479,200
Down Payment	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800	$119,800
Property Appreciation	$17,970	$36,479	$55,543	$75,179	$95,405	$206,005	$854,930
Total Return	$643,117	$687,774	$732,986	$778,770	$825,143	$1,066,482	$2,238,360

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.9%

Cap Rate

5.35%

Return on Investment

34.24%

312 Jefferson Ave Cape Charles, VA, 23310

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,873/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$8,328

Annual Profit

5.4%

Cap Rate

17.9%

Cash on Cash

$52,595

Annual Revenue

BNBCalc predicts this property will get $300 per night with 48% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$62,651

Avg annual revenue

48%

Avg occupancy rate

$300

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

$35k

$65k

$95k

$130k

$26,148

Profit

Revenue

$52,595

Operating Expenses

$20,517

Operating Income

$32,078

Mortgage & Taxes

$5,930

Profit (Cash Flow)

$26,148

$146,020

Cash Investment

Down Payment

$119,800

Renos & Furnishing

$8,250

Closing Costs

$17,970

Total

$146,020

DSCR Ratio

Weak

0.79

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.9%

Cap Rate

5.35%

Return on Investment

34.24%

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

$28,429

Deductible property tax

$5,930

Your total deduction

$68,809

Your adjusted annual income

$150,000 - $68,809 = $81,191

Taxes on $81,191 (30%)

$24,357

Your old tax bill

$45,000

Your new tax bill

$24,357

Estimated tax savings

$20,643

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: 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: -