BNBCalc Short Term Rental Investment Analysis 34682 Villa Cir, Lewes, DE, 19958

2 bed • 2 bath • 8 guests • $360,000

BNB

Calc

Annual Revenue

$41,024

Profit (Cash Flow)

-$2,273

Cap Rate

6.1%

Annual Revenue

$41,024

AirDNA projects $237/night at 41% occupancy ($35,490). Airbtics projects $138/night at 62% occupancy ($31,250). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 72% occupancy rate, $156 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,288	$28,966	$43,399	$63,636
Occupancy	53%	64%	72%	83%
Nightly Rate	$104	$117	$156	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rehoboth getaway/HotTub/EV/2bd/3.7mi beach/outlets	$32,173	$118	72%	2	1	2	$70	❌	✅	❌	Y / Y	⭐️ 5 (108)
Salty Roots Surf Shack_Beach_Shops_Dining_History	$32,587	$133	64%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (51)
2 bed/bath dog/kid friendly condo w/ pool in Lewes	$27,918	$164	45%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (45)
Low Tide Oasis - 2 BR townhome in Lewes	$49,192	$201	64%	2	3	2	$219	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
A charming condo near beaches, shops, and dining	$31,958	$115	73%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (65)
1st floor Oasis w/ Pool: Remodeled & near Beaches	$25,811	$140	47%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (42)
Cozy condo (renovated) / 3,5 miles from the beach.	$34,257	$116	75%	2	2	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (510)
Rehoboth Beach Retreat	$52,546	$170	83%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (225)
1st Floor Beach-town Condo in Lewes	$24,894	$96	64%	2	2	2	$160	✅	❌	✅	Y / Y	⭐️ 5 (91)
Beautiful condo in Villages of Five Points, Lewes	$21,670	$103	53%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (112)
Mimi’s Place @ The Villages of 5 Points in Lewes	$19,869	$111	43%	2	2	1	$130	✅	❌	❌	Y / Y	⭐️ 5 (115)
Beach town Condo in Lewes! 1st Floor!	$49,991	$197	64%	2	2	1	$160	✅	❌	✅	Y / Y	⭐️ 5 (35)
Modern-Coastal Lewes Beach 1st Floor Condo	$29,821	$126	62%	2	2	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (38)
Newly Renovated 2BR Condo w/ Pools Trails & Linens	$49,267	$156	84%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (53)
Beach gem! Hot Tub/EV/2bd/3.7mi beach/.5mi outlets	$27,319	$107	67%	2	2	2	$70	❌	✅	❌	Y / Y	⭐️ 5 (130)
Modern Coastal Retreat in Rehoboth Beach	$30,606	$119	68%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (440)
Rehoboth Beach Home that has It All	$27,127	$86	80%	2	2	3	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (69)
2Br/2 Bath Condo -Lewes-Rehoboth	$15,216	$122	33%	2	2	2	$145	✅	❌	❌	Y / Y	⭐️ 5 (14)
Lovely 2-bedroom condo, close to beaches	$19,891	$93	55%	2	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (150)
High Tech Hideaway: The modern beach lifestyle	$35,105	$129	72%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (405)
Pebble Beach by Rehoboth & Dewey	$20,636	$67	73%	2	2	2	$85	❌	❌	❌	Y / Y	⭐️ 4.4 (140)
Quiet n Cozy Creekwood - Relaxing Getaway	$34,760	$123	73%	2	2	1	$99	✅	❌	❌	Y / Y	⭐️ 5 (199)
Lewes Bright and Airy Coastal Retreat	$88,936	$269	89%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (48)
Blissful Bay Crossing condo- 2 BR- off Rt 1	$29,603	$108	67%	2	2	2	$174	✅	❌	❌	Y / Y	⭐️ 4.8 (34)
Chic 2bd 1st floor condo with pool near beaches!	$76,500	$314	65%	2	2	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (32)
Charming Condo in Creekwood/Rehoboth Beach	$51,093	$130	100%	2	2	6	$100	✅	❌	❌	Y / Y	⭐️ 4.7 (24)
Quirky Beach Bungalow	$33,914	$92	100%	2	3	4	$40	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cozy condo in the Villages of Five Points, Lewes	$21,755	$102	54%	2	2	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (86)
Rehoboth 1st floor, Pool, Beaches, Shopping	$43,078	$199	56%	2	2	2	$160	❌	❌	✅	Y / Y	⭐️ 5 (102)
The Artist's - Pool / Quiet / Centrally Located	$24,272	$105	53%	2	2	1	$120	✅	❌	❌	Y / Y	⭐️ 5 (370)
Serenity by The Sea	$34,694	$157	58%	2	2	4	$225	✅	❌	❌	Y / Y	⭐️ 5 (36)
Dog-friendly 2BR with patio in a prime location	$17,432	$88	30%	2	2	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Coastal Modern Condo in Central Location!	$40,607	$190	55%	2	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (50)
Charming Lewes Condo w/ Community Amenities!	$86,747	$369	63%	2	2	2	$114	✅	❌	❌	Y / Y	⭐️ 5 (31)
The BeachPlum B Retreat-2BR home w/ backyard-Lewes	$25,551	$108	58%	2	2	2	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Welcome to The Getaway at Rehoboth Beach	$19,948	$109	50%	2	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (157)
Renovated Condo Near Outlets, 3.5 Miles to Beach	$24,113	$97	64%	2	2	2	$98	✅	❌	❌	Y / Y	⭐️ 5 (170)
Blue Crab Condo - pet friendly, monthly available	$28,348	$105	68%	2	2	2	$169	✅	❌	✅	Y / Y	⭐️ 4.8 (54)

Return Metrics

-2.54% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,273	-$4,546	-$6,820	-$9,093	-$11,367	-$22,734	-$68,202
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$368,526	$377,377	$386,561	$396,089	$405,971	$461,075	$805,612

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.54%

Cap Rate

6.11%

Return on Investment

13.5%

34682 Villa Cir Lewes, Delaware, 19958

2 bed • 2 bath • 8 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$2,273

Annual Profit

6.1%

Cap Rate

-2.5%

Cash on Cash

$41,024

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $237/night at 41% occupancy.Projected nightly rate is $138/night at 62% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$34,254

Avg annual revenue

62%

Avg occupancy rate

$138

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

-$2,273

Profit

Revenue

$41,024

Operating Expenses

$19,013

Operating Income

$22,011

Mortgage & Taxes

$24,284

Profit (Cash Flow)

-$2,273

$89,300

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$6,500

Closing Costs

$10,800

Total

$89,300

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.54%

Cap Rate

6.11%

Return on Investment

13.5%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$38,835

Your adjusted annual income

$150,000 - $38,835 = $111,165

Taxes on $111,165 (30%)

$33,350

Your old tax bill

$45,000

Your new tax bill

$33,350

Estimated tax savings

$11,650

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:

HOME_TYPE_UNKNOWN

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: HOME_TYPE_UNKNOWN

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: -

Schools

Middle School: Beacon Middle School with 7/10 star rating
High School: Cape Henlopen High School with 6/10 star rating