BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 4813 Algonac Ave, Virginia Beach, VA 23455, USA

4 bed • 2 bath • 10 guests • $385,000

BNB

Calc

Annual Revenue

$78,224

Profit (Cash Flow)

$29,004

Cap Rate

14.3%

Annual Revenue

$78,224

AirDNA projects $363/night at 59% occupancy ($78,224).

BNB Calc projects a 59% occupancy rate, $363 rate per night.

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


Return Metrics

29.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$29,004$58,008$87,012$116,017$145,021$290,042$870,127
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$308,000$308,000$308,000$308,000$308,000$308,000$308,000
Down Payment$77,000$77,000$77,000$77,000$77,000$77,000$77,000
Property Appreciation$11,550$23,446$35,699$48,320$61,320$132,407$549,496
Total Return$425,554$466,455$507,712$549,337$591,341$807,450$1,804,623

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

29.28%

Cap Rate

14.27%

Return on Investment

44.76%

property-location

4813 Algonac Ave Virginia Beach, Virginia, 23455-2201

4 bed • 2 bath • 10 guests

Est. $1,847/mo

Agent

Inquire about this property

Contact Agent

Virginia Beach

Guide

Zoning

Market

Guide


Laws


Market Data

$78,224

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$29,004

Profit

Revenue

$78,224

Operating Expenses

$23,249

Operating Income

$54,975

Mortgage & Taxes

$25,971

Profit (Cash Flow)

$29,004

$99,050

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$10,500

Closing Costs

$11,550

Total

$99,050

DSCR Ratio

Strong

2.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

29.28%

Cap Rate

14.27%

Profit (Cummulative)

$29,004

$308,000

$10,500

$11,550

$0

Total Gain

$44,337

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

$18,272

Deductible property tax

$3,811

Your total deduction

$10,586

Your adjusted annual income

$150,000 - $10,586 = $139,414


Taxes on $139,414 (30%)

$41,824

Your old tax bill

$45,000

Your new tax bill

$41,824


Estimated tax savings

$3,176

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com