BNBCalc Short Term Rental Investment Analysis 5433 Lawson Hall Ky Virginia Beach VA 23455

4 bed • 3 bath • 12 guests • $651,600

BNB

Calc

Annual Revenue

$67,580

Profit (Cash Flow)

$1,760

Cap Rate

7.0%

Annual Revenue

$67,580

AirDNA projects $321/night at 49% occupancy ($57,449). Airbtics projects $309/night at 54% occupancy ($60,944). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 60% occupancy rate, $308 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,519	$56,005	$82,775	$93,880
Occupancy	41%	58%	67%	69%
Nightly Rate	$249	$268	$286	$394

Seasonality (Profit by Month)

Return Metrics

1.09% 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)	$1,759	$3,519	$5,279	$7,038	$8,798	$17,597	$52,791
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$521,280	$521,280	$521,280	$521,280	$521,280	$521,280	$521,280
Down Payment	$130,320	$130,320	$130,320	$130,320	$130,320	$130,320	$130,320
Property Appreciation	$19,548	$39,682	$60,420	$81,781	$103,782	$224,095	$930,004
Total Return	$672,907	$694,801	$717,300	$740,420	$764,181	$893,293	$1,634,395

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.09%

Cap Rate

7.01%

Return on Investment

17.25%

5433 Lawson Hall Ky Virginia Beach VA 23455 Virginia Beach, VA, 23455

4 bed • 3 bath • 12 guests

Purchase Price

Est. $3,125/mo

Inquire about this property

Contact Agent

$651,600

Zestimate

$67,580

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $321/night at 49% occupancy.Projected nightly rate is $309/night at 54% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

$1,760

Profit

Revenue

$67,580

Operating Expenses

$21,865

Operating Income

$45,715

Mortgage & Taxes

$43,955

Profit (Cash Flow)

$1,760

$160,618

Cash Investment

Down Payment

$130,320

Renos & Furnishing

$10,750

Closing Costs

$19,548

Total

$160,618

DSCR Ratio

Acceptable

1.04

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.09%

Cap Rate

7.01%

Return on Investment

17.25%

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

$30,926

Deductible property tax

$6,451

Your total deduction

$47,002

Your adjusted annual income

$150,000 - $47,002 = $102,998

Taxes on $102,998 (30%)

$30,899

Your old tax bill

$45,000

Your new tax bill

$30,899

Estimated tax savings

$14,101

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:

41,050 sqft

Year built:

1986

Size:

2,917 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
5425 Lawson Hall Ky	4	3	2,372	-	40,656	1986	$601,000	-
5407 Virginia Tech Ct	3	4	2,680	-	45,413	1987	$648,800	28
5064 Madeira Rd	4	4	2,670	-	19,629	1981	$0	-
1124 Chipping Ct	4	4	2,406	-	11,044	1993	$600,000	28
5361 Club Head Rd	4	3	2,023	-	5,793	1988	$390,000	25
5300 Lake Lawson Rd	4	3	2,790	-	14,453	1995	$450,000	-
5440 Club Head Rd	4	3	2,068	-	6,271	1988	$439,900	56
1013 Backwoods Rd	3	3	1,988	-	2,354	1986	$312,000	24
1113 Chipping Ct	4	3	3,126	-	11,570	1996	$686,000	-
5525 Merner Ln	3	2	1,763	-	10,007	1987	$384,900	13

Property Details

MLS Status: property-details-mls-status-pending

Property Use: Single Family Residence

Stories: 1

Lot size: 41,050 sqft

Building area: 2,917 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 17

Land Use: Residential

Parcel Number: 14683789590000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $579,900

County Est. Land Value: $271,800

Assessed Land Value: $271,800

County Est. Structure Value: $308,100

Market Estimate: $595,030

Sale history

Date	Sale Price	% Financed	Buyer
05/08/20	$445,000	98%	Kyle Bly, Rachel Bly
01/25/17	$0	0%	Rosario Houck, Charles L Houck
01/05/17	$0	0%	James A Swartz Iii
03/06/15	$0	0%	Rosario Houck
02/13/15	$0	0%	James A Swartz Iii

Ownership

Name: Kyle Bly

Owner Occupied: Yes

Owner Mailing Address: 5433 Lawson Hall Ky, Virginia Beach, Va 23455

Years Owned: 44

Home Equity: $194,922

Mortgage Balance Remaining: $437,478

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No