BNBCalc Short Term Rental Rental Arbitrage Analysis 614 Beach Rd Hampton VA 23664

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$78,951

Profit (Cash Flow)

$34,487

Cash on Cash Return

401.0%

Annual Revenue

$78,951

AirDNA projects $386/night at 56% occupancy ($78,951).

BNB Calc projects a 56.00000000000001% occupancy rate, $386 rate per night.

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

Return Metrics

401.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$34,487	$68,974	$103,462	$137,949	$172,437	$344,874	$1,034,624
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$34,487	$68,974	$103,462	$137,949	$172,437	$344,874	$1,034,624

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

401.01%

Payback Period Days

Return on Investment

401.01%

614 Beach Rd Hampton, VA, 23664

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,900

Zestimate

$78,951

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$34,487

Profit

Revenue

$78,951

Operating Expenses

$21,664

Operating Income

$57,287

Net Effective Rent

$22,800

Profit (Cash Flow)

$34,487

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

401.01%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

11,060 sqft

Year built:

1973

Size:

1,430 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 1

Lot size: 11,060 sqft

Building area: 1,430 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: 6 R-11 ONE FAMILY RESIDEN

Land Use: Residential

Parcel Number: 10B049A00 00000

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $231,900

County Est. Land Value: $54,900

Assessed Land Value: $54,900

County Est. Structure Value: $177,000

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
04/14/21	$230,000	102%	Alissa L Taylor, Zachary C T Taylor
06/27/18	$189,900	102%	Kari C Davispierce

Ownership

Name: Alissa L Taylor

Owner Occupied: Yes

Owner Mailing Address: 614 Beach Rd, Hampton, Va 23664

Years Owned: 28

Home Equity: $27,310

Mortgage Balance Remaining: $235,290

Financed amount: 102.1496%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No