BNBCalc Short Term Rental Rental Arbitrage Analysis 3500 7 Oaks Rd, Midlothian, VA, 23112

4 bed • 3 bath • 12 guests • $2,654

BNB

Calc

Annual Revenue

$57,453

Profit (Cash Flow)

$6,136

Cash on Cash Return

56.6%

Annual Revenue

$57,453

AirDNA projects $370/night at 51% occupancy ($68,921). Airbtics projects $292/night at 65% occupancy ($69,323). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$44,317	$63,402	$103,001	$134,382
Occupancy	55%	65%	74%	86%
Nightly Rate	$212	$257	$369	$414

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious and Beautiful Home with Outdoor Kitchen	$78,871	$420	50%	4	2.5	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (106)
“WaterView" The Pool Pavilion, waterfront property	$83,754	$521	43%	4	2	2	$405	✅	❌	❌	Y / Y	⭐️ 5 (7)
Renovated, Quiet, Comfy Getaway in Heart of Midlo	$107,323	$371	77%	4	2.5	3	$225	✅	❌	✅	Y / Y	⭐️ 5 (30)
Exquisite Farmhouse Style Home	$51,117	$216	58%	4	3	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (35)
Backyard City Escape w/ Flare	$42,821	$188	57%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Terre Haute Manor Farmhouse w/ Gardens & Deck!	$89,644	$401	58%	4	3.5	2	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
The Cottage on Bernard's Creek	$108,618	$334	86%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (148)
Spacious Home w/Large Deck near Downtown Richmond	$42,803	$138	82%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (58)
Private House + Yard Central Location to all RVA	$44,577	$172	68%	4	2	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (83)
Mid-Century Boho 2 Primary Suites! Private Patio	$55,177	$213	69%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (168)
Casa llena de Paz con patio y parqueo de 4 carros	$48,968	$201	64%	4	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (66)
Sheffield Cottage -Charming and Cozy 4BR Cottage	$66,135	$239	73%	4	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (207)
Modern, Tech Home near DT RVA w/ Parking/Gym/Wi-Fi	$72,475	$292	66%	4	2	2	$49	❌	❌	❌	Y / N	⭐️ 4.5 (15)
Serenity in the Suburbs: Your Gorgeous RVA Getaway	$72,081	$254	74%	4	3	3	$200	✅	❌	✅	Y / Y	⭐️ 4.7 (47)
Countryside Getaway	$80,592	$349	62%	4	4	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (29)
The Fox’s Den - Cozy RVA Home	$58,766	$211	72%	4	2	2	$260	❌	❌	❌	Y / Y	⭐️ 5 (31)
Charming Cul-de-sac Retreat\|Double Master + Garage	$78,328	$328	64%	4	2.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (118)
Cheerful 4- bedrooms Residential home	$37,756	$209	47%	4	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (85)
Close to everything and quiet - STR Permit 129294	$59,595	$242	64%	4	3	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (56)
A house you wish you called home	$68,236	$202	88%	4	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (8)
Artsy Home-Mins. from campus/DT-RICKYS RETREAT	$37,021	$261	36%	4	2	1	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (47)
Grand Historic Fan Home/fully fenced/Carytown	$159,981	$414	99%	4	3	1	$195	❌	❌	✅	Y / Y	⭐️ 5 (21)
The Idlewood Hive, the Heart of Richmond	$62,576	$403	42%	4	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (117)
Luxury home in the historic Fan District	$104,778	$390	72%	4	2.5	2	$200	❌	✅	✅	Y / Y	⭐️ 5 (91)
Ask 4 discount Historic oasis, 2 blocks to VCU	$53,374	$156	87%	4	4	2	$205	❌	❌	❌	Y / Y	⭐️ 5 (122)
Pickleball in Vintage Gem with Backyard Oasis	$74,017	$350	56%	4	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (197)
Charming 4 bedroom house with outdoor dining and fenced yard.	$58,238	$224	67%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (127)
Spacious Urban Retreat in Charming Fan District	$149,057	$471	86%	4	2.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (92)
The Bamboo House! Dog-Friendly Home n RVA Sleeps 8	$67,626	$212	85%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (42)
Spacious Row House in The Jackson Ward	$91,555	$369	66%	4	2	2	$150	❌	❌	✅	N / Y	⭐️ 5 (128)
Gorgeous and spacious Church Hill Home	$49,305	$236	54%	4	1.5	1	$165	❌	❌	✅	Y / Y	⭐️ 5 (337)
Henrico, Virgina	$41,951	$215	51%	4	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (36)
Bamboo Cottage, 22acres with a Pond	$68,858	$369	50%	4	2.5	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (81)
Ask 4 discount Fire-Pit, Modern, Mins 2 Downtown	$172,555	$502	91%	4	3	2	$205	❌	❌	❌	Y / Y	⭐️ 5 (87)
New 4BR Home! 12 Minutes From Downtown w/King Bed	$66,008	$297	57%	4	2.5	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (48)
Royal Retreat: Luxurious House with 4 King Beds!	$57,794	$223	68%	4	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
The Safari House: Where Adventure & Comfort Awaits	$73,836	$236	82%	4	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
Downtown Urban Farmhouse: Fire Pit & Golf Fun!	$71,278	$290	65%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (134)
"3King 2Twin:Ideal for Long Stay:WheelChairAccess*	$42,569	$211	54%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (78)

Return Metrics

56.55% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,136	$12,272	$18,408	$24,544	$30,680	$61,360	$184,080
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$79	$161	$246	$333	$422	$912	$3,787
Total Return	$6,215	$12,433	$18,654	$24,877	$31,102	$62,272	$187,868

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

56.55%

Payback Period Days

645

Return on Investment

57.28%

3500 7 Oaks Rd Midlothian, Virginia, 23112

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$57,453

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $370/night at 51% occupancy.Projected nightly rate is $292/night at 65% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$72,264

Avg annual revenue

65%

Avg occupancy rate

$292

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

$80k

$125k

$175k

$6,136

Profit

Revenue

$57,453

Operating Expenses

$19,469

Operating Income

$37,984

Net Effective Rent

$31,848

Profit (Cash Flow)

$6,136

$10,850

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

56.55%

Payback Period Days

645