BNBCalc Short Term Rental Investment Analysis 5100 Monument Ave 804, Richmond, VA 23230

2 bed • 2 bath • 6 guests • $235,000

BNB

Calc

Annual Revenue

$35,765

Profit (Cash Flow)

$1,583

Cap Rate

7.4%

Annual Revenue

$35,765

Airbtics projects $144/night at 68% occupancy ($35,764). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 68% occupancy rate, $144 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,075	$35,265	$52,010	$63,289
Occupancy	59%	69%	79%	85%
Nightly Rate	$118	$135	$174	$196

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vintage Rose- 1920s Historic Richmond Rowhouse	$65,919	$197	91%	2	2	3	$40	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Heart of Downtown Fan District w/ 2 Full Bathrooms	$35,537	$157	59%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Downtown Fan District free parking* walk to Cary	$49,032	$181	72%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (149)
Richmond Home Near Monument Ave	$50,768	$191	71%	2	2	3	$60	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
Art Deco Villa - Richmond near Carytown and VCU	$48,892	$181	71%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (49)
Museum District Townhome	$38,466	$122	82%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.7 (83)
Townhome near Scotts Addition	$32,809	$127	67%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.5 (36)
Townhome in Museum District	$26,378	$88	75%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (94)
Perfect Location \| Cozy Charm \| Stylish Renovation	$25,203	$90	68%	2	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.9 (103)
E2 Centrally located in Carytown fully fenced	$39,979	$155	65%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (301)
Museum District Charm + Scotts Addition Fun	$41,284	$221	48%	2	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (110)
Entire Historic Row House • Carytown & Museums	$47,215	$158	80%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (128)
Artful Museum District Escape	$25,294	$112	54%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (60)
Heart of Carytown RVA with a Historic View	$34,587	$135	70%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (722)
Historic Richmond Rental - 2nd Floor	$24,108	$134	48%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (215)
Charming Fan District Carytown Cottage w/ parking	$44,338	$179	65%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (188)
Historic Richmond Rental - Street Level	$28,166	$134	56%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (238)
Historical home in Carytown	$53,288	$169	85%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (60)
Carytown (Richmond) walking distance to everything	$24,665	$93	67%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.4 (163)
Cozy studio VFMA	$16,111	$123	34%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (130)
Vibrant Haven: Minutes from Libbie Mill & RVA Buzz	$64,964	$221	77%	2	2	2	$135	❌	❌	❌	Y / Y	⭐️ 4.8 (15)
Museum District Entire house	$42,420	$162	71%	2	3	2	$50	❌	❌	❌	Y / Y	⭐️ 4.7 (46)
Charming Studio Facing VMFA Museum	$23,907	$120	53%	2	1	2	$60	❌	❌	✅	Y / Y	⭐️ 4.7 (89)
Spacious&cozy 2br/museums /fully fence #4A	$34,427	$109	78%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.9 (85)
Adorable 2-bedroom rental unit with free parking	$28,548	$130	60%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4 (10)
Monstera Manor: Gorgeous 2BR bohemian bungalow	$42,058	$144	79%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (109)
Lovely &Comfy Cary-Town Apt Near MCV/VCU	$27,181	$106	67%	2	1	2	$92	❌	❌	❌	Y / Y	⭐️ 5 (2)
Naturally Light - Center of RVA	$32,940	$90	100%	2	2	30	$75	❌	❌	✅	Y / Y	⭐️ 5 (17)
2A Gem in Scott's addition/Fire-pit/Free parking	$54,686	$158	89%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (43)
B2 Gem in Scott's addition/2BR/Fire-pit/fenced	$28,156	$87	79%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
Cozy 2br in Scott’s Addition fully fenced#4B	$46,627	$149	81%	2	1	1	$69	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Lovely Carytown Home: Walk to Shops + Restaurants	$40,645	$126	81%	2	2	2	$171	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Cozy bungalow in prime location!	$32,940	$180	50%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Hanover House, Perfect location, Museums District	$37,503	$122	84%	2	2	15	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
Cute renovated Carytown Getaway	$28,548	$78	100%	2	2	30	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Perfect Private Apt, Carytown (parking incl.)	$42,323	$196	59%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Cute Cottage in Near Westend- Close to Everything!	$20,752	$135	42%	2	1	30	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Carytown Cottage Home	$37,992	$173	60%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (9)
Spacious 2BR near Museums/Scott's Addition/fenced	$20,295	$84	66%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (7)

Return Metrics

2.61% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,582	$3,165	$4,748	$6,331	$7,914	$15,829	$47,487
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000	$188,000
Down Payment	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000	$47,000
Property Appreciation	$7,050	$14,311	$21,790	$29,494	$37,429	$80,820	$335,406
Total Return	$243,632	$252,477	$261,539	$270,826	$280,344	$331,649	$617,894

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.61%

Cap Rate

7.41%

Return on Investment

18.07%

5100 Monument Ave 804 Richmond, VA, 23230

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,127/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$1,582

Annual Profit

7.4%

Cap Rate

2.6%

Cash on Cash

$35,765

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $144/night at 68% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$36,543

Avg annual revenue

68%

Avg occupancy rate

$144

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

$30k

$50k

$65k

$1,583

Profit

Revenue

$35,765

Operating Expenses

$18,329

Operating Income

$17,435

Mortgage & Taxes

$15,852

Profit (Cash Flow)

$1,583

$60,550

Cash Investment

Down Payment

$47,000

Renos & Furnishing

$6,500

Closing Costs

$7,050

Total

$60,550

DSCR Ratio

Acceptable

1.10

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.61%

Cap Rate

7.41%

Return on Investment

18.07%

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

$11,153

Deductible property tax

$2,327

Your total deduction

$22,595

Your adjusted annual income

$150,000 - $22,595 = $127,405

Taxes on $127,405 (30%)

$38,221

Your old tax bill

$45,000

Your new tax bill

$38,221

Estimated tax savings

$6,779

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -