BNBCalc Short Term Rental Investment Analysis 6700 Sapphire Village, , St Thomas, 00802

1 bed • 1 bath • 4 guests • $300,000

BNB

Calc

Annual Revenue

$77,205

Profit (Cash Flow)

$33,252

Cap Rate

17.8%

Annual Revenue

$77,205

AirDNA projects $206/night at 72% occupancy ($54,172). Airbtics projects $271/night at 78% occupancy ($77,205). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $271 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,528	$77,614	$112,011	$152,533
Occupancy	70%	80%	92%	96%
Nightly Rate	$190	$261	$328	$429

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sapphire Beach Escape - HGTV / Walk to Beach!	$58,120	$155	100%	1	1	2	$99	✅	❌	❌	Y / Y	⭐️ 5 (32)
Serene Beach Condo- One Bedroom w/ Balcony	$59,504	$192	82%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (139)
Heavenly Views at Sapphire Village	$63,122	$200	85%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (45)
Sapphire Beach Beachfront Duplex 1200 sq ft Wi-Fi	$97,546	$286	92%	1	2	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (18)
Seen on HGTV- Sapphire direct beachfront penthouse	$154,884	$457	92%	1	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (25)
Renovated Beachfront penthouse on Sapphire Beach	$140,179	$454	84%	1	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (83)
Newly Renovated, 2-Story Oceanfront at Sapphire	$106,598	$374	77%	1	2	3	$199	✅	❌	❌	Y / Y	⭐️ 5 (20)
Sea-N-Dipity 1 by the Sea @ Sapphire Resort	$95,904	$326	80%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (123)
Sandy Bottoms @ Sapphire Beach	$35,142	$140	66%	1	1	1	$60	✅	❌	✅	Y / Y	⭐️ 5 (349)
Sunny Winter Special Sapphire WIFI-No Owner Fees	$71,186	$238	81%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (131)
Sapphire Palms-Steps to Beach & Incredible Views!	$85,661	$288	80%	1	1	3	$165	✅	❌	❌	N / Y	⭐️ 5 (67)
Marina View Condo in St. Thomas	$89,362	$299	80%	1	2	5	$225	✅	❌	❌	Y / Y	⭐️ 5 (25)
Modern Condo with spectacular Ocean & Marina Views	$86,447	$253	92%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (37)
Amazing Ocean View King Suite - 213	$88,134	$258	92%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (23)
Ritaville - Sapphire Village	$50,452	$172	75%	1	1	2	$140	✅	❌	❌	N / Y	⭐️ 5 (51)
Sapphire Beach Stunning Beachfront Condo 2	$131,313	$492	72%	1	1	3	$206	✅	❌	❌	N / Y	⭐️ 5 (92)
Premium Oceanfront Sapphire Beach Resort & Marina	$64,782	$203	85%	1	1	3	$135	✅	❌	❌	Y / Y	⭐️ 5 (153)
Renovated Sapphire Beachfront Villa /washer/dryer	$120,468	$429	76%	1	2	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (43)
Sapphire Dream	$48,623	$181	71%	1	1	2	$175	✅	❌	❌	N / N	⭐️ 5 (10)
PARADISO! 1st floor on Sapphire Beach! Building C	$84,393	$309	74%	1	1	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (72)
Villa Nautilus at Crystal Cove on Sapphire Beach	$113,558	$335	92%	1	2	3	$250	✅	❌	❌	Y / Y	⭐️ 5 (49)
Your Perfect Beachfront Condo in Paradise (#2)	$103,263	$286	98%	1	1	3	$135	✅	❌	❌	Y / Y	⭐️ 5 (102)
Sunrise Sapphire Beach 2-Corner Unit Balcony	$62,459	$168	99%	1	1	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (356)
Beachtacular! - Incredible Views - Corner Unit.	$134,248	$431	85%	1	2	4	$160	✅	❌	❌	N / Y	⭐️ 5 (19)
Sapphire Beach Beachfront Condo Free Wi-Fi	$90,628	$264	92%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (22)
Sunrise Sapphire Beach Resort-4 Ground level unit	$64,031	$177	96%	1	1	2	$120	✅	❌	❌	N / Y	⭐️ 5 (265)
King Bed Studio Overlooking Sapphire Beach	$57,773	$194	79%	1	1	3	$125	✅	❌	❌	N / Y	⭐️ 5 (37)
5★ Sapphire Dream-Ocean/Marina Views-Luxe Reno '22	$122,485	$382	87%	1	1	3	$165	✅	❌	❌	Y / Y	⭐️ 5 (63)
Sapphire Views: Premier Beachfront at Building A	$84,844	$347	66%	1	2	3	$199	✅	❌	❌	N / Y	⭐️ 5 (12)
Villa Rosa-Newly Renovated 1 Bedroom-Sleeps 4	$47,714	$228	56%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (20)
St. Thomas Escape	$42,019	$233	45%	1	1	3	$115	✅	❌	❌	N / Y	⭐️ 5 (54)
AMAZING VIEWS OCEAN FRONT SAPPHIRE VILLAGE	$32,227	$176	48%	1	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (19)
Your Perfect Beachfront Condo in Paradise	$105,173	$295	97%	1	1	3	$135	✅	❌	❌	Y / Y	⭐️ 5 (98)
Luxury 1/1 Oceanfront @ Sapphire Beach Resort	$75,053	$287	70%	1	1	1	$155	✅	❌	❌	Y / Y	⭐️ 5 (125)
Captivating Views with the Sounds of the Sea! D209	$63,049	$294	58%	1	1	3	$195	✅	❌	❌	N / Y	⭐️ 4.5 (5)
Stunning Views Make the Blue Pearl a True Gem	$47,679	$185	69%	1	1	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (91)
Sea-N-Dipity 2 by the Sea @ Sapphire Village	$43,920	$200	60%	1	1	3	$0	✅	❌	❌	N / Y	⭐️ 5 (26)
JJ Getaway to Sapphire Beach	$46,941	$172	73%	1	1	2	$150	✅	❌	❌	N / Y	⭐️ 5 (33)
SAPPHIRE VILLAGE OCEAN FRONT	$31,436	$177	47%	1	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (19)
HarborHouse-PRIME OCEANFRONT VILLA SAPPHIRE BEACH	$98,045	$335	79%	1	2	2	$180	✅	❌	❌	Y / Y	⭐️ 5 (194)

Return Metrics

45.39% 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)	$33,251	$66,503	$99,754	$133,006	$166,257	$332,515	$997,546
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000	$240,000
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$9,000	$18,270	$27,818	$37,652	$47,782	$103,174	$428,178
Total Return	$342,251	$384,773	$427,572	$470,658	$514,039	$735,690	$1,725,724

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

45.39%

Cap Rate

17.82%

Return on Investment

61.7%

6700 Sapphire Village St. Thomas, 00802

1 bed • 1 bath • 4 guests

Purchase Price

239

Airbnb Investor Score

$33,251

Annual Profit

17.8%

Cap Rate

45.4%

Cash on Cash

$77,205

Annual Revenue

BNBCalc predicts this property will get $271 per night with 78% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$79,959

Avg annual revenue

78%

Avg occupancy rate

$271

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

$30k

$70k

$110k

$155k

$33,252

Profit

Revenue

$77,205

Operating Expenses

$23,717

Operating Income

$53,489

Mortgage & Taxes

$20,237

Profit (Cash Flow)

$33,252

$73,250

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$4,250

Closing Costs

$9,000

Total

$73,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

45.39%

Cap Rate

17.82%

Return on Investment

61.7%