BNBCalc Short Term Rental Investment Analysis 3600 W Broad St, Richmond, VA 23230

1 bed • 1 bath • 3 guests • $1,395

BNB

Calc

Annual Revenue

$35,042

Profit (Cash Flow)

$16,712

Cap Rate

1204.7%

Annual Revenue

$35,042

AirDNA projects $123/night at 78% occupancy ($35,041). Airbtics projects $115/night at 78% occupancy ($32,762). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 78% occupancy rate, $123 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,046	$33,610	$39,625	$47,166
Occupancy	71%	77%	84%	88%
Nightly Rate	$99	$110	$119	$136

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
E1 Centrally located in Carytown fully fenced	$38,860	$130	72%	1	1	1	$59	❌	❌	✅	Y / Y	⭐️ 4.9 (162)
CARYTOWN OASIS - Lovingly Created Space	$41,474	$119	91%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (88)
Loft at Carytown with 3 beds, easy parking	$27,831	$97	71%	1	1	2	$45	❌	❌	✅	Y / Y	⭐️ 4.9 (132)
CARYTOWN CHARMER / Cute Luxury Condo	$30,093	$107	69%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (95)
Heart of Carytown, Easy parking/2 TVs	$27,358	$89	75%	1	1	2	$45	❌	❌	✅	Y / Y	⭐️ 4.9 (155)
Carytown - High Vibin Stays	$36,504	$114	80%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (177)
New Carytown Oasis fresh & clean with easy parking	$32,022	$119	68%	1	1	1	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Charming Bungalow in the heart of Carytown	$63,489	$197	85%	1	1	3	$75	❌	❌	✅	N / Y	⭐️ 4.8 (69)
~Cozy studio in Carytown, fully fenced	$29,570	$82	88%	1	1	2	$35	❌	❌	✅	Y / Y	⭐️ 5 (156)
UnitB Gem of Carytown with easy parking/fenced	$31,129	$105	81%	1	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (78)

Return Metrics

365.62% 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)	$16,712	$33,424	$50,136	$66,848	$83,560	$167,120	$501,360
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$13	$28	$43	$60	$77	$182	$1,116
Down Payment	$279	$279	$279	$279	$279	$279	$279
Property Appreciation	$41	$84	$129	$175	$222	$479	$1,991
Total Return	$17,046	$33,816	$50,588	$67,362	$84,138	$168,060	$504,746

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

365.62%

Cap Rate

1,204.73%

Return on Investment

366.83%

3600 W Broad St Richmond, VA, 23230

1 bed • 1 bath • 3 guests

Purchase Price

Est. $7/mo

This property is for sale!

Contact Agent

11727

Airbnb Investor Score

$16,712

Annual Profit

1204.7%

Cap Rate

365.6%

Cash on Cash

$35,042

Annual Revenue

BNBCalc predicts this property will get $115 per night with 78% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$35,833

Avg annual revenue

78%

Avg occupancy rate

$115

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

$25k

$40k

$50k

$65k

$16,712

Profit

Revenue

$35,042

Operating Expenses

$18,235

Operating Income

$16,806

Mortgage & Taxes

$94

Profit (Cash Flow)

$16,712

$4,571

Cash Investment

Down Payment

$279

Renos & Furnishing

$4,250

Closing Costs

$42

Total

$4,571

DSCR Ratio

Strong

178.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

365.62%

Cap Rate

1,204.73%

Return on Investment

366.83%

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

$66

Deductible property tax

$14

Your total deduction

-$15,987

Your adjusted annual income

$150,000 - -$15,987 = $165,987

Taxes on $165,987 (30%)

$49,796

Your old tax bill

$45,000

Your new tax bill

$49,796

Estimated tax savings

-$4,796

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:

OTHER

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: OTHER

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

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: -