BNBCalc Short Term Rental Investment Analysis 603 Buckroe Ave Hampton VA 23664

3 bed • 1 bath • 6 guests • $276,900

BNB

Calc

Annual Revenue

$42,923

Profit (Cash Flow)

$4,985

Cap Rate

8.5%

Annual Revenue

$42,923

AirDNA projects $226/night at 52% occupancy ($42,923). Airbtics projects $281/night at 44% occupancy ($45,158). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 52% occupancy rate, $226 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,353	$46,666	$76,370	$102,145
Occupancy	31%	35%	55%	73%
Nightly Rate	$186	$344	$362	$365

Seasonality (Profit by Month)

Return Metrics

6.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,984	$9,969	$14,953	$19,938	$24,923	$49,846	$149,538
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$221,520	$221,520	$221,520	$221,520	$221,520	$221,520	$221,520
Down Payment	$55,380	$55,380	$55,380	$55,380	$55,380	$55,380	$55,380
Property Appreciation	$8,307	$16,863	$25,676	$34,753	$44,102	$95,230	$395,208
Total Return	$290,191	$303,732	$317,529	$331,591	$345,926	$421,976	$821,647

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.92%

Cap Rate

8.54%

Return on Investment

22.25%

603 Buckroe Ave Hampton VA 23664 Hampton, VA, 23664

3 bed • 1 bath • 6 guests

Purchase Price

Est. $1,328/mo

This property is for sale!

Contact Agent

$42,923

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $226/night at 52% occupancy.Projected nightly rate is $281/night at 44% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 61% of comparables

Seasonality

$4,985

Profit

Revenue

$42,923

Operating Expenses

$19,260

Operating Income

$23,663

Mortgage & Taxes

$18,679

Profit (Cash Flow)

$4,985

$71,937

Cash Investment

Down Payment

$55,380

Renos & Furnishing

$8,250

Closing Costs

$8,307

Total

$71,937

DSCR Ratio

Strong

1.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.92%

Cap Rate

8.54%

Return on Investment

22.25%

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

$13,142

Deductible property tax

$2,741

Your total deduction

$24,881

Your adjusted annual income

$150,000 - $24,881 = $125,119

Taxes on $125,119 (30%)

$37,536

Your old tax bill

$45,000

Your new tax bill

$37,536

Estimated tax savings

$7,464

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:

6,750 sqft

Year built:

1965

Size:

1,119 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1902 Newton Rd	3	2	1,219	-	7,802	1971	$175,500	46
428 Marion Rd	3	1	901	-	4,800	1954	$175,000	25
2043 Richard Ave	3	1	1,300	-	7,250	1962	$215,000	86
2203 E Pembroke Ave	4	3	1,808	-	7,775	2023	$379,900	118
11 S Sixth St	3	1	1,121	-	7,500	1961	$225,000	70
24 Franktown Rd	3	2	1,009	-	6,534	1985	$210,000	73
415 Smiley Rd	3	1	1,035	-	4,800	1954	$50,000	-
701 N Fifth St	3	1	1,000	-	6,586	1982	$150,000	-
1913 Kensington Dr	3	1	846	-	7,000	1956	$215,000	60
2004 Rawood Dr	3	1	846	-	6,000	1955	$215,000	55

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 6,750 sqft

Building area: 1,119 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 7 R-9 ONE FAMILY RESIDENT

Land Use: Residential

Parcel Number: 12U001 00 26014

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $185,700

County Est. Land Value: $50,000

Assessed Land Value: $50,000

County Est. Structure Value: $135,700

Market Estimate: $226,179

Sale history

Date	Sale Price	% Financed	Buyer
09/21/23	$175,500	0%	Joel R Fortune
09/09/19	$159,000	102%	Jonathon Shoreland
08/30/06	$100,000	90%	George F Palko Iii

Ownership

Name: Joel R Fortune

Owner Occupied: No

Owner Mailing Address: Po Box 2193, Poquoson, Va 23662

Years Owned: 54

Home Equity: $16,282

Mortgage Balance Remaining: $162,418

Financed amount: 90%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No