BNBCalc Short Term Rental Investment Analysis 809 E Mercury Blvd, Hampton, VA 23663

3 bed • 2 bath • 9 guests • $329,000

BNB

Calc

Annual Revenue

$49,176

Profit (Cash Flow)

$25,846

Cap Rate

8.8%

Annual Revenue

$49,176

AirDNA projects $224/night at 48% occupancy ($39,271). Airbtics projects $264/night at 51% occupancy ($49,176). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 51% occupancy rate, $264 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,076	$44,719	$76,461	$101,516
Occupancy	42%	46%	60%	71%
Nightly Rate	$183	$244	$326	$371

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3-bedroom cottage with access to downtown.	$50,560	$235	57%	3	4	3	$50	❌	❌	❌	Y / Y	⭐️ 5 (29)
Charming Hampton Home w/ Yard: 2 Mi to Beach!	$60,551	$244	64%	3	1	3	$133	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Cozy 3 Bedroom Hideaway Minutes From H.U. & Beach	$30,120	$155	46%	3	1	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
Brand New in Downtown Phoebus! 5 min Buckroe Beach	$76,155	$356	54%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (64)
Sitting on the dock of the Bay\| 8min→Buckroe Beach	$45,600	$250	46%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
#Buckroe Bungalow ~Escape to the Beach 2mins Away!	$44,237	$173	63%	3	1	1	$148	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
Just renovated Buckroe 3 Bed! Walk to the beach!	$50,988	$296	45%	3	1	4	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (33)
New Vacation Homes at Buckroe Beach! Sleeps 10	$58,714	$369	40%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (57)
The Great River Escape *Hot Tub!	$123,238	$575	56%	3	3	2	$140	✅	✅	❌	Y / Y	⭐️ 4.9 (56)
1950s bungalow, 2-1/2 blocks from Buckroe Beach	$45,001	$139	78%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (126)
3blks to Buckroe Beach, dog friendly	$59,865	$193	77%	3	1	2	$135	❌	❌	✅	Y / Y	⭐️ 5 (83)
Downtown Phoebus, Best access to Hampton Roads!	$34,330	$216	40%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (41)
New Vacation Homes at Buckroe Beach! Sleeps 10 3	$31,690	$373	20%	3	3	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (76)
VICTORIAN 3 BEDROOM	$23,890	$126	46%	3	2	3	$120	❌	❌	❌	Y / Y	⭐️ 4.7 (55)
3 bedroom home minutes from Buckroe Beach	$43,865	$266	39%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (94)

Return Metrics

30.7% 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)	$25,846	$51,692	$77,539	$103,385	$129,232	$258,464	$775,392
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$263,200	$263,200	$263,200	$263,200	$263,200	$263,200	$263,200
Down Payment	$65,800	$65,800	$65,800	$65,800	$65,800	$65,800	$65,800
Property Appreciation	$9,870	$20,036	$30,507	$41,292	$52,401	$113,148	$469,569
Total Return	$364,716	$400,728	$437,046	$473,678	$510,633	$700,612	$1,573,961

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.7%

Cap Rate

8.84%

Return on Investment

46.27%

809 E Mercury Blvd Hampton, VA, 23663

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,578/mo

This property is for sale!

Contact Agent

119

Airbnb Investor Score

$6,910

Annual Profit

8.8%

Cap Rate

30.7%

Cash on Cash

$49,176

Annual Revenue

BNBCalc predicts this property will get $264 per night with 51% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 34% of comparables

Seasonality

15 Airbnb Comparables

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

$51,920

Avg annual revenue

51%

Avg occupancy rate

$264

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

$25k

$55k

$90k

$125k

$25,846

Profit

Revenue

$49,176

Operating Expenses

$20,073

Operating Income

$29,104

Mortgage & Taxes

$3,257

Profit (Cash Flow)

$25,846

$84,170

Cash Investment

Down Payment

$65,800

Renos & Furnishing

$8,500

Closing Costs

$9,870

Total

$84,170

DSCR Ratio

Strong

1.31

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.7%

Cap Rate

8.84%

Return on Investment

46.27%

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

$15,615

Deductible property tax

$3,257

Your total deduction

$26,856

Your adjusted annual income

$150,000 - $26,856 = $123,144

Taxes on $123,144 (30%)

$36,943

Your old tax bill

$45,000

Your new tax bill

$36,943

Estimated tax savings

$8,057

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -