BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 816 24th St, Virginia Beach, VA 23451

3 bed • 2 bath • 9 guests • $709,900

BNB

Calc

Annual Revenue

$69,086

Profit (Cash Flow)

-$1,463

Cap Rate

6.5%

Annual Revenue

$69,086

AirDNA projects $276/night at 69% occupancy ($69,557). Airbtics projects $291/night at 65% occupancy ($69,085). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $291 rate per night.

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

Percentiles25%50%75%90%
Revenue$42,721$68,220$96,531$127,225
Occupancy56%66%77%85%
Nightly Rate$205$276$335$401

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Pet friendly 3 bedroom beach house
$37,263
$125
77%
331$89❌❌✅Y / Y⭐️ 4.9 (345)
The Tree House at Old Beach
$60,942
$233
68%
342$245❌❌✅Y / Y⭐️ 4.8 (120)
Driftwood: Coastal Retreat Blocks from Beach (417)
$41,400
$189
53%
334$150❌❌❌Y / Y⭐️ 4.8 (47)
Oceanfront Getaway-Beach & Restaurants in VIBE!
$51,260
$298
45%
343$200❌❌❌Y / Y⭐️ 5 (166)
Beach Cottage Multiple Suites & Walk to Boardwalk!
$43,648
$322
35%
343$365❌❌❌Y / Y⭐️ 4.8 (127)
ViBe Resort District 3BDR - 3 Blocks 2 Beach!
$99,910
$336
79%
343$175❌❌❌Y / Y⭐️ 5 (21)
High Tide-Renovated 2022, Vibe/Oceanfront District
$50,131
$206
63%
333$200❌❌❌Y / Y⭐️ 5 (62)
VB Vibe District + Walk to Beach! Family Friendly!
$39,610
$198
52%
332$200❌❌❌Y / Y⭐️ 4.9 (29)
Beautiful Spacious Home Near VB Boardwalk!
$76,235
$312
65%
343$334❌❌❌Y / Y⭐️ 4.8 (139)
Beach House Walking to the Beach and Boardwalk
$77,962
$294
72%
331$404❌❌✅Y / Y⭐️ 4.7 (11)
Cozy Coastal Cottage Steps from Ocean
$38,985
$157
61%
313$150❌❌❌Y / Y⭐️ 4.7 (53)
Spacious & Beautiful, 3 Minute Walk to the Beach!
$74,751
$336
60%
333$360❌❌❌Y / Y⭐️ 4.8 (153)
NEW Designer Oceanfront | ViBe District | Bikes
$64,160
$407
42%
342$300❌❌❌Y / Y⭐️ 5 (60)
Ocean Views, Rooftop Deck, Modern Design
$45,887
$274
43%
334$384❌❌❌Y / Y⭐️ 4.7 (56)
Rooftop Deck with View of the Ocean at Pacific
$74,650
$335
59%
334$385❌❌❌Y / Y⭐️ 4.6 (31)
Maria's Beach Cottage
$36,765
$252
39%
312$110❌❌❌N / N⭐️ 4.9 (31)
Walk to the Beach from Pretty Inn Pink
$38,006
$256
40%
312$110❌❌❌N / Y⭐️ 5 (135)
207 on Atlantic - Suite Three
$20,962
$75
67%
312$105❌❌✅N / Y⭐️ 4.7 (163)
Dreamy, Updated, Beachy - 3 Min Walk to Beach!
$85,693
$289
80%
333$365❌❌❌Y / Y⭐️ 4.9 (95)
Steps from the Beach & in Heart of Resort Area
$91,178
$273
89%
333$150❌❌❌Y / Y⭐️ 4.8 (54)
Spacious Beach Retreat Near VB Boardwalk!
$76,737
$329
61%
333$365❌❌❌Y / Y⭐️ 4.8 (68)
Good Vibes , Relax & Enjoy Virginia Beach
$95,190
$401
64%
342$210❌❌❌Y / Y⭐️ 5 (138)
Beach Vibes v3
$39,383
$206
50%
314$100❌❌✅Y / Y⭐️ 5 (56)
Beach Vibe with Hot tub! 10 min walk to the Beach!
$95,868
$382
68%
313$250❌✅✅Y / Y⭐️ 4.8 (34)
Incredible Location! Amazing Comfort!
$196,150
$586
91%
333$287❌❌❌Y / Y⭐️ 4.9 (15)
Sea Glass: Coastal Haven Blocks from Beach (419)
$69,490
$204
91%
334$150❌❌❌Y / Y⭐️ 5 (41)
Coastal Catch: Walk to Boardwalk
$103,673
$381
73%
333$364❌❌❌Y / N⭐️ 5 (3)
Low Tide-Renovated 2022, Vibe/Oceanfront District
$51,427
$191
70%
323$175❌❌❌Y / Y⭐️ 5 (45)
THE OLD BEACON 1 | Beach Living
$61,704
$208
77%
323$155✅❌❌Y / Y⭐️ 4.8 (111)
The Breakaway ⭐️ Luxury Beach Home with Steam Room
$88,398
$381
62%
322$250❌❌❌Y / Y⭐️ 4.8 (102)
Modern Townhome with Rooftop Deck & Ocean Views!
$73,078
$279
71%
334$385❌❌❌Y / Y⭐️ 4.8 (56)
The Breaker-just Renovated
$68,484
$250
71%
333$175❌❌❌Y / Y⭐️ 4.9 (24)
Dreamy Beach Home Near VB Boardwalk!
$65,701
$286
60%
333$364❌❌❌Y / Y⭐️ 4.3 (4)
Modern Townhome with Rooftop Deck & Ocean Views
$88,807
$283
85%
333$385❌❌❌Y / Y⭐️ 4.8 (42)
Family hideaway
$56,297
$185
82%
323$160❌❌✅Y / Y⭐️ 5 (131)
The Beach House walk to the beach
$34,643
$198
46%
323$200❌❌❌Y / Y⭐️ 4.9 (109)
Beach Breeze in the Heart of VB Oceanfront
$139,711
$489
76%
333$345❌❌❌Y / Y⭐️ 5 (4)
Beach Getaway | 5 Minutes From the Beach
$56,624
$164
89%
332$140❌❌✅Y / Y⭐️ 4.8 (43)
Comfy Home Away from Home Near VA Beach
$62,905
$217
77%
334$185❌❌✅Y / Y⭐️ 5 (11)
Historic 3 Bedroom House by the Beach
$186,267
$875
58%
323$225✅❌❌Y / Y⭐️ 4.4 (5)

Return Metrics

-0.85% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$1,462-$2,925-$4,388-$5,851-$7,314-$14,628-$43,886
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$567,920$567,920$567,920$567,920$567,920$567,920$567,920
Down Payment$141,980$141,980$141,980$141,980$141,980$141,980$141,980
Property Appreciation$21,297$43,232$65,826$89,098$113,068$244,146$1,013,213
Total Return$729,734$750,207$771,338$793,147$815,654$939,417$1,679,227

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-0.85%

Cap Rate

6.53%

Return on Investment

15.6%

property-location

816 24th St Virginia Beach, VA, 23451

3 bed • 2 bath • 9 guests

Est. $3,405/mo

Agent

This property is for sale!

Contact Agent

14

Airbnb Investor Score

-$1,462

Annual Profit

6.5%

Cap Rate

-0.9%

Cash on Cash

$69,086

Annual Revenue

BNBCalc predicts this property will get $291 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Top 51% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$71,498

Avg annual revenue

65%

Avg occupancy rate

$291

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

$20k

$80k

$135k

$195k

Sign up to see the data on 40 all comparables

-$1,463

Profit

Revenue

$69,086

Operating Expenses

$22,661

Operating Income

$46,425

Mortgage & Taxes

$47,888

Profit (Cash Flow)

-$1,463

$171,777

Cash Investment

Down Payment

$141,980

Renos & Furnishing

$8,500

Closing Costs

$21,297

Total

$171,777

DSCR Ratio

Weak

0.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-0.85%

Cap Rate

6.53%

Profit (Cummulative)

-$1,463

$567,920

$8,500

$21,297

$0

Total Gain

$26,808

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

$33,693

Deductible property tax

$7,028

Your total deduction

$72,964

Your adjusted annual income

$150,000 - $72,964 = $77,036


Taxes on $77,036 (30%)

$23,111

Your old tax bill

$45,000

Your new tax bill

$23,111


Estimated tax savings

$21,889

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: -