BNBCalc Short Term Rental Investment Analysis 543 Coalbrook Dr

6 bed • 3 bath • 18 guests • $670,500

BNB

Calc

Annual Revenue

$156,240

Profit (Cash Flow)

$77,019

Cap Rate

18.2%

Annual Revenue

$156,240

AirDNA projects $873/night at 49% occupancy ($156,240). Airbtics projects $817/night at 51% occupancy ($152,186). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 49% occupancy rate, $873 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,552	$97,733	$221,533	$431,095
Occupancy	33%	46%	64%	72%
Nightly Rate	$497	$556	$910	$1,589

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
“WaterView ” Iconic Gem w/spectacular water views	$197,970	$1,535	33%	9	6	2	$730	✅	❌	❌	Y / Y	⭐️ 5 (12)
Grand 6BDs 4BA Historic Fan Home/parking & Fenced	$213,267	$531	100%	6	4	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (49)
"Grand Historic Fan Home"-Best Location. Parking	$146,008	$600	65%	7	4	3	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
“WaterView” The Manor house, waterfront property.	$82,233	$496	40%	6	3	2	$370	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Lake/retreat shortpump Richmond Castlewood Estate	$122,243	$502	63%	6	5	3	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (15)
2 Water Front homes w/Pool-Enjoy Resort style!	$132,793	$1,014	35%	10	5	2	$800	✅	❌	❌	Y / Y	⭐️ 5 (1)
Large Home with 7 Beds	$67,407	$581	30%	6	4	28	$375	✅	❌	✅	Y / Y	⭐️ 5 (46)
CatTales on Main "The Fan" Prime Location	$76,319	$399	52%	6	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (3)
Spacious Peaceful Getaway	$109,820	$432	69%	6	4	4	$215	✅	❌	✅	Y / Y	⭐️ 5 (7)

Return Metrics

45.58% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$77,019	$154,038	$231,058	$308,077	$385,096	$770,193	$2,310,580
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$536,400	$536,400	$536,400	$536,400	$536,400	$536,400	$536,400
Down Payment	$134,100	$134,100	$134,100	$134,100	$134,100	$134,100	$134,100
Property Appreciation	$20,115	$40,833	$62,173	$84,153	$106,793	$230,595	$956,979
Total Return	$767,634	$865,372	$963,731	$1,062,731	$1,162,390	$1,671,289	$3,938,060

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.58%

Cap Rate

18.23%

Return on Investment

61.38%

543 Coalbrook Dr Midlothian, Virginia, 23114-5534

6 bed • 3 bath • 18 guests

Purchase Price

Est. $3,216/mo

Inquire about this property

Contact Agent

$670,500

Zestimate

$156,240

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $873/night at 49% occupancy.Projected nightly rate is $817/night at 51% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$133,356

Avg annual revenue

51%

Avg occupancy rate

$817

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

$65k

$115k

$165k

$215k

$77,019

Profit

Revenue

$156,240

Operating Expenses

$33,991

Operating Income

$122,249

Mortgage & Taxes

$45,230

Profit (Cash Flow)

$77,019

$168,965

Cash Investment

Down Payment

$134,100

Renos & Furnishing

$14,750

Closing Costs

$20,115

Total

$168,965

DSCR Ratio

Strong

2.70

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.58%

Cap Rate

18.23%

Return on Investment

61.38%

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

$31,823

Deductible property tax

$6,638

Your total deduction

$6,080

Your adjusted annual income

$150,000 - $6,080 = $143,920

Taxes on $143,920 (30%)

$43,176

Your old tax bill

$45,000

Your new tax bill

$43,176

Estimated tax savings

$1,824

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:

13,809 sqft

Year built:

2003

Size:

4,346 sqft

Type:

SFR

Parking:

Heating:

GAS

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
13418 Heth Dr	5	4	4,093	-	13,199	2003	$735,000	53
13612 Heth Dr	4	5	3,739	-	11,282	2003	$599,950	27
554 Abbey Village Cir	3	4	2,223	-	3,877	2010	$377,700	11
537 Coalbrook Dr	5	3	3,881	-	14,157	2003	$560,000	48
1349 Hawkins Wood Cir	4	3	2,512	-	12,327	2000	$445,000	43
14307 Charter Landing Dr	4	4	3,628	-	13,591	2007	$710,000	28
570 Abbey Village Cir	3	3	1,916	-	3,703	2011	$381,000	-
908 Gorham Ct	3	3	2,310	-	4,617	2010	$383,000	-
542 Coalbrook Dr	4	4	2,918	-	11,979	2003	$487,642	35
13524 Grove Pond Dr	5	3	2,944	-	14,505	2002	$525,000	28

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 13,809 sqft

Building area: 4,346 sqft

Garage: Yes

Heating: Gas

Pool: Yes

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R9 - SINGLE FAMILY RES

Land Use: Residential

Parcel Number: 728-70-37-22-800-000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $531,800

County Est. Land Value: $86,000

Assessed Land Value: $86,000

County Est. Structure Value: $445,800

Market Estimate: $530,067

Sale history

Date	Sale Price	% Financed	Buyer
05/04/17	$299,990	0%	Robert N Gardner
02/09/10	$380,000	0%	Ada Gardner
09/04/07	$410,000	75%	Robert L Kauffman Jr., Carol J Kauffman

Ownership

Name: Robert N Gardner

Owner Occupied: Yes

Owner Mailing Address: 543 Coalbrook Dr, Midlothian, Va 23114

Years Owned: 171

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 75%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Evergreen Elementary with 4/10 star rating
Middle School: Midlothian Middle School with 7/10 star rating
High School: Midlothian High School with 8/10 star rating