BNBCalc Short Term Rental Investment Analysis 4249 Pension St, Chincoteague Island, VA 23336

5 bed • 2 bath • 15 guests • $595,000

BNB

Calc

Annual Revenue

$72,592

Profit (Cash Flow)

$9,338

Cap Rate

8.3%

Annual Revenue

$72,592

Revenue data could not be found for this address

BNB Calc projects a 53% occupancy rate, $375 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Inn at Poplar Corner is an incredible 5	$51,639	$170	72%	5	5	1	$295	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Marsh Madness on Chincoteague Island - Amazing	$50,467	$175	66%	5	3	1	$310	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Watson Guest House	$71,480	$323	59%	6	6	5	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Lookout on Main - Your Waterfront Wonderland!	$50,177	$157	78%	5	3	1	$285	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
Casa del Mar - Pet friendly w/ Hot tub!	$39,890	$173	63%	5	4	2	$0	❌	✅	✅	Y / Y	⭐️ 4.2 (4)
Sunset Pointe on Chincoteague Island sleeps 12	$45,069	$175	63%	5	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Relax and Enjoy Island Life in Waterfront Home	$111,499	$439	68%	5	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (23)
Lavinder House - Waterfront; North Main!	$57,974	$240	66%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (3)
Great White is a stately Victorian Vacation	$49,085	$148	75%	5	2	1	$320	✅	❌	✅	Y / Y	⭐️ 4.5 (11)
BarDown on Chincoteague Island	$103,012	$516	53%	5	4	3	$295	❌	❌	❌	Y / Y	⭐️ 5 (37)
Castlebar - Luxury waterfront w/ Private dock!	$25,210	$246	28%	5	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (1)
Breathe the Bay - Waterfront w/ Dock, Pool & Golf!	$16,506	$110	41%	5	2	1	$0	✅	❌	✅	Y / Y	⭐️ 3.9 (7)
Dock Holiday - Amazing Waterfront in Captain's	$39,279	$183	40%	5	4	1	$335	✅	❌	❌	Y / Y	⭐️ 5 (3)
Creek House - Luxury Waterfront on Holden's Creek	$26,747	$174	42%	5	4	1	$0	✅	❌	✅	Y / Y	⭐️ 4 (1)
Willow Haven	$89,280	$519	47%	5	3	5	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
The Tree House-Waterview, Close to Beach, Firepit	$107,238	$293	100%	5	5	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (4)
Diving Duck -Waterfront,Hot tub,Boat dock,king bed	$28,182	$110	70%	5	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (1)
"Tweedy" Bird House	$203,130	$750	74%	5	2	6	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

6.25% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,338	$18,676	$28,015	$37,353	$46,692	$93,384	$280,152
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$622,188	$649,912	$678,187	$707,031	$736,460	$893,014	$1,724,373

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.25%

Cap Rate

8.31%

Return on Investment

22.11%

4249 Pension St Chincoteague Island, VA, 23336

5 bed • 2 bath • 15 guests

Purchase Price

Est. $2,854/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$9,338

Annual Profit

8.3%

Cap Rate

6.3%

Cash on Cash

$72,592

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 23% of comparables

18 Airbnb Comparables

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

$64,770

Avg annual revenue

61%

Avg occupancy rate

$272

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

$15k

$75k

$140k

$205k

$9,338

Profit

Revenue

$72,592

Operating Expenses

$23,117

Operating Income

$49,475

Mortgage & Taxes

$40,137

Profit (Cash Flow)

$9,338

$149,350

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$12,500

Closing Costs

$17,850

Total

$149,350

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.25%

Cap Rate

8.31%

Return on Investment

22.11%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$51,332

Your adjusted annual income

$150,000 - $51,332 = $98,668

Taxes on $98,668 (30%)

$29,600

Your old tax bill

$45,000

Your new tax bill

$29,600

Estimated tax savings

$15,400

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

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -