property-location

514 Lochlyn Hill Dr Charlottesville, Virginia

4 bed • 2.5 bath • 12 guests

Purchase Price

Est. $NaN/mo

$748,400

Zestimate

$95,282

Annual Revenue

Top 18% of comparables

Top 57% of comparables


Seasonality

Sign up to view the full seasonality chart

48

Airbnb Comparables

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

$91,106

Avg rev

42%

Avg occ

$562

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 48 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

88.21%

Cap Rate

9.24%

Profit (Cummulative)

$26,321

$108,469

$10,625

$22,452

$2,858

Total Gain

$160,101

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.