BNBCalc Short Term Rental Rental Arbitrage Analysis 741 Waughs Ferry Crossing, Monroe, VA, 24574

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$26,948

Profit (Cash Flow)

-$3,723

Cash on Cash Return

-85.6%

Annual Revenue

$26,948

AirDNA projects $119/night at 62% occupancy ($26,947). Airbtics projects $96/night at 60% occupancy ($21,038). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,144	$18,983	$27,995	$52,971
Occupancy	48%	60%	72%	82%
Nightly Rate	$66	$83	$101	$170

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mountain View A-Frame Lynchburg/Coleman Falls	$17,580	$101	36%	1	0	1	$89	❌	❌	❌	N / N	⭐️ 4.8 (229)
Firehouse 4 - Historic \| Dog Friendly \| Sleeps 5	$25,272	$132	52%	1	2	1	$10	❌	❌	✅	Y / Y	⭐️ 5 (254)
Dee's Cozy Haven~Mountain Views, HOT tub	$40,485	$131	83%	1	2	2	$50	❌	✅	❌	Y / Y	⭐️ 5 (253)
Modern Condo Quite Location Near Lynchburg & LU	$25,245	$84	77%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (31)
Cozy Downtown Lynchburg Multi-Level Loft	$13,477	$72	39%	1	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (318)
Glamp in a yurt- camping but with style & comfort.	$13,220	$84	43%	1	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (210)
Luxury 1-level Mountain Stay-Hot Tub+Wi-Fi+Firepit	$48,084	$263	49%	1	2	2	$105	❌	✅	✅	Y / Y	⭐️ 4.9 (23)
Relaxin Retreat near the Blueridge Parkway	$60,587	$170	94%	1	1	1	$75	❌	✅	❌	N / Y	⭐️ 5 (150)
Mountain Retreat 1BD Private Walkout Basement Apt	$14,928	$73	54%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (184)
Charming One Bedroom guest house	$17,675	$120	37%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Cabin at Morris Orchard.	$59,038	$188	85%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (117)
Restful Garden Apartment	$18,517	$72	66%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (265)
Flower Farm Studio with Sauna	$19,672	$85	60%	1	1	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (263)
Cabin Creek Farm (restored 18th century log cabin)	$46,209	$176	68%	1	1	2	$80	❌	✅	❌	Y / Y	⭐️ 5 (219)
Cozy Rivermont Ave Guest Suite With King Bed	$21,096	$56	100%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 4.9 (217)
Private and secluded get away	$11,473	$54	54%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (278)
The Suite Retreat - Perfect for Nurses! *New Mngmt	$8,473	$41	55%	1	1	2	$10	❌	❌	❌	N / Y	⭐️ 4.7 (383)
Relax and Recharge at The Crash Pad	$20,200	$61	82%	1	1	1	$59	❌	❌	❌	N / Y	⭐️ 5 (195)
Modern Guest Suite - Private Entrance	$15,062	$56	71%	1	1	1	$15	❌	❌	✅	N / Y	⭐️ 5 (109)
Blackwater Creek Bungalow - Central Location	$23,529	$74	82%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (208)
Hot Tub Haven: private basement apartment	$20,772	$67	78%	1	1	1	$35	❌	✅	✅	N / Y	⭐️ 4.9 (269)
One bedroom apartment 12 minutes from LU!	$24,205	$95	68%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (58)
Peaceful Lakeview Retreat \| 15 min LU or Downtown	$13,020	$80	42%	1	1	2	$65	❌	❌	❌	N / N	⭐️ 5 (117)
Paddock View - Private Apartment No Cleaning Fee	$11,946	$64	51%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 4.8 (136)
Amazing Woodland Retreat - 15 min to Liberty, UofL	$19,335	$82	60%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (201)
Bear Pond Hideaway	$41,476	$260	42%	1	1	2	$50	✅	✅	✅	Y / Y	⭐️ 5 (61)
Home Suite Home	$13,571	$67	50%	1	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Get Cozy at Buffalo Junction	$18,256	$71	65%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (44)
Studio w/kitchen, Private, Long & Short Stays	$12,347	$60	54%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (269)
One of These Nights \| 2 Room \| King Bed \| Sleeps 2	$13,856	$101	35%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (14)
Little Gallery House Near Natural Bridge	$18,753	$103	48%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 5 (100)
Quiet and beautiful cabin w/view	$21,609	$93	62%	1	1	1	$15	❌	❌	✅	N / N	⭐️ 4.8 (48)
Sunside farm.	$16,736	$88	51%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (215)
Luxury Private Suite in Lynchburg	$20,714	$72	76%	1	1	2	$15	❌	❌	❌	Y / Y	⭐️ 5 (121)
Spacious 1BR/1BA Suite- 8 Mins from LU/LYH Airport	$13,703	$50	71%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (86)
Peaceful Easy Feeling \| 2 Rm \| King Bed \| Sleeps 2	$15,967	$100	42%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 4.9 (29)
River View Downtown Private Historic Apt!	$23,409	$96	62%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 4.9 (588)
Teeter Place	$14,435	$60	63%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 4.9 (181)
Little House in the ❤️ of Lynchburg	$24,472	$86	76%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (122)

Return Metrics

-85.59% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,723	-$7,446	-$11,170	-$14,893	-$18,617	-$37,234	-$111,704
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	-$3,723	-$7,446	-$11,170	-$14,893	-$18,617	-$37,234	-$111,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-85.59%

Payback Period Days

Return on Investment

-85.59%

741 Waughs Ferry Crossing Monroe, Virginia, 24574

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,529

Zestimate

$26,948

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 62% occupancy.Projected nightly rate is $96/night at 60% occupancy.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 18% of comparables

Seasonality

40 Airbnb Comparables

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

$22,109

Avg annual revenue

60%

Avg occupancy rate

$96

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

$5k

$25k

$40k

$60k

-$3,723

Profit

Revenue

$26,948

Operating Expenses

$15,503

Operating Income

$11,445

Net Effective Rent

$15,168

Profit (Cash Flow)

-$3,723

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-85.59%

Payback Period Days