BNBCalc Short Term Rental Investment Analysis 3738 Sandpiper Rd 216b, Virginia Beach, VA 23456

2 bed • 2 bath • 6 guests • $355,000

BNB

Calc

Annual Revenue

$54,480

Profit (Cash Flow)

$9,770

Cap Rate

9.5%

Annual Revenue

$54,480

AirDNA projects $226/night at 66% occupancy ($54,479). Airbtics projects $241/night at 39% occupancy ($34,329). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$15,013	$26,393	$57,759	$105,159
Occupancy	20%	35%	51%	75%
Nightly Rate	$188	$193	$298	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trident Cottage	$28,002	$174	42%	2	1	2	$95	❌	❌	❌	N / Y	⭐️ 5 (30)
2BR 1st-Floor \| Pool \| Balcony \| Washer/Dryer	$11,876	$152	18%	2	2	3	$167	✅	❌	❌	Y / Y	⭐️ 4.5 (10)
2BR 1st-Floor \| Pool \| Gym \| Balcony \| W/D	$26,406	$173	38%	2	2	3	$163	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
Updated 2BR Bayview 3rd-Floor \| Balcony \| Pool	$17,751	$190	23%	2	2	3	$167	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
2BR condo with 2 balconies & amazing ocean views	$26,492	$191	35%	2	2	3	$167	✅	❌	❌	Y / Y	⭐️ 4.5 (19)
Ocean Escape	$43,628	$190	61%	2	2	3	$125	✅	✅	❌	Y / Y	⭐️ 4.8 (212)
Ocean & Bay Views - Local Family Owned & Operated	$105,035	$383	71%	2	2	3	$165	✅	✅	❌	Y / Y	⭐️ 4.9 (115)
2BD/2BR Beachfront Condo Near Wildlife Refuge	$115,916	$362	85%	2	2	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (55)
Bright 2BR 3rd-Floor \| Balcony \| Pool	$31,155	$193	40%	2	2	3	$167	✅	❌	❌	Y / Y	⭐️ 4.6 (13)
Amazing 2BR 3rd-Floor \| Balcony \| Pool	$14,221	$234	14%	2	2	3	$167	✅	❌	❌	Y / Y	⭐️ 4 (10)
2BR 1st-Floor \| Balcony \| Pool \| Elevator \| W/D	$12,170	$211	14%	2	2	3	$167	✅	❌	❌	Y / Y	⭐️ 4.5 (13)
Bayside condo on the beach in Sandbridge	$107,719	$362	79%	2	2	3	$175	✅	✅	❌	Y / Y	⭐️ 5 (16)
Sojourns Modern Sanctuary 2 BR Sleeps 8 Pool Views	$49,850	$419	31%	2	2	2	$154	✅	❌	❌	Y / Y	⭐️ 4.8 (10)
Gorgeous 2BR Oceanfront \| Balcony \| Pool	$13,284	$202	16%	2	2	3	$106	✅	❌	❌	Y / Y	⭐️ 4.4 (8)
2BR 2nd-Floor \| Pools \| Gym \| Balcony \| W/D	$18,102	$187	23%	2	2	3	$167	✅	❌	❌	Y / Y	⭐️ 4.5 (12)

Return Metrics

11.08% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,770	$19,540	$29,310	$39,080	$48,851	$97,702	$293,107
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,487	$7,190	$11,121	$15,294	$19,725	$46,332	$284,000
Down Payment	$71,000	$71,000	$71,000	$71,000	$71,000	$71,000	$71,000
Property Appreciation	$10,650	$21,619	$32,918	$44,555	$56,542	$122,090	$506,678
Total Return	$94,907	$119,350	$144,350	$169,931	$196,119	$337,125	$1,154,785

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.08%

Cap Rate

9.49%

Return on Investment

27.12%

3738 Sandpiper Rd 216b Virginia Beach, VA, 23456

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,703/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$9,770

Annual Profit

9.5%

Cap Rate

11.1%

Cash on Cash

$54,480

Annual Revenue

BNBCalc predicts this property will get $241 per night with 39% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 21% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

15 Airbnb Comparables

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

$41,440

Avg annual revenue

39%

Avg occupancy rate

$241

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

$45k

$80k

$115k

$9,770

Profit

Revenue

$54,480

Operating Expenses

$20,762

Operating Income

$33,717

Mortgage & Taxes

$23,947

Profit (Cash Flow)

$9,770

$88,150

Cash Investment

Down Payment

$71,000

Renos & Furnishing

$6,500

Closing Costs

$10,650

Total

$88,150

DSCR Ratio

Strong

1.41

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.08%

Cap Rate

9.49%

Return on Investment

27.12%

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

$16,849

Deductible property tax

$3,514

Your total deduction

$26,296

Your adjusted annual income

$150,000 - $26,296 = $123,704

Taxes on $123,704 (30%)

$37,111

Your old tax bill

$45,000

Your new tax bill

$37,111

Estimated tax savings

$7,889

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: -