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 Rental Arbitrage Analysis 901 McDonough St, Richmond, VA, 23224

2 bed β€’ 2 bath β€’ 6 guests β€’ $0

BNB

Calc

Annual Revenue

$43,588

Profit (Cash Flow)

$5,618

Cash on Cash Return

85.1%

Annual Revenue

$43,588

AirDNA projects $163/night at 60% occupancy ($35,720). Airbtics projects $126/night at 67% occupancy ($30,833). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 78% occupancy rate, $153 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,327$33,961$46,048$52,645
Occupancy58%70%78%84%
Nightly Rate$100$126$153$162

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
Metro Art Loft+ 5 Mins Downtown

No image available

$15,670
$108
35%
212$70❌❌❌Y / Y⭐️ 4.3 (28)
Pristine updated rowhome with garage

No image available

$41,507
$131
80%
231$150❌❌❌Y / Y⭐️ 5 (72)
Cozy 2 bedroom (2B) rental unit with free parking.

No image available

$23,334
$162
38%
212$89❌❌❌Y / Y⭐️ 4.9 (53)
Lovely 2 bedroom (2A) unit with free parking.

No image available

$27,561
$184
40%
212$89❌❌❌Y / Y⭐️ 4.9 (96)
Historic 2 BR by Jefferson Hotel Free Park 104-2

No image available

$25,792
$86
76%
211$85❌❌❌Y / Y⭐️ 4.9 (312)
Historic 2 BR by Jefferson Hotel Free Park 104-1

No image available

$25,740
$85
77%
211$85❌❌❌Y / Y⭐️ 4.8 (449)
Historic 2 BR Free Park by Jefferson Hotel EM-2

No image available

$25,852
$89
75%
211$79❌❌❌Y / Y⭐️ 4.8 (439)
Historic 2 BR Free Park by Jefferson Hotel EM-6

No image available

$29,757
$96
83%
231$99❌❌❌Y / Y⭐️ 4.8 (378)
Urban Oasis Apartment in Oregon Hill

No image available

$26,397
$92
68%
211$100βŒβŒβœ…Y / Y⭐️ 5 (89)
Cozy Oregon Hill Hideaway

No image available

$25,934
$92
69%
211$100βŒβŒβœ…Y / Y⭐️ 4.8 (62)
Dead Center Downtown Near Restaurants & Bars!

No image available

$21,972
$103
54%
211$85❌❌❌Y / Y⭐️ 4.7 (246)
Luxury Loft Downtown with 2 Parking Spaces

No image available

$38,035
$159
62%
211$85βŒβŒβœ…Y / Y⭐️ 5 (325)
Bright Downtown RVA Apt | Easy Parking | Fast WiFi

No image available

$26,044
$101
63%
211$145βŒβŒβœ…Y / Y⭐️ 4.9 (58)
Maymont Boho Bungalow

No image available

$52,618
$152
93%
214$110βŒβŒβœ…Y / Y⭐️ 5 (54)
Chic Downtown Hideaway

No image available

$15,998
$55
72%
211$75❌❌❌Y / Y⭐️ 4.9 (58)
Retro Bungalow A Block to Tennis Courts & Park

No image available

$39,161
$113
89%
212$130βŒβŒβœ…Y / Y⭐️ 5 (52)
Hip 2 bedroom apartment near VCU and nightlife

No image available

$22,376
$158
36%
212$110βŒβŒβœ…Y / N⭐️ 4.7 (30)
Beautiful Urban Retreat

No image available

$35,871
$153
61%
211$105❌❌❌Y / Y⭐️ 4.8 (36)
Location, Location, Location, Downtown Duplex 2 BR

No image available

$40,967
$200
53%
212$175❌❌❌Y / Y⭐️ 5 (18)
Cozy Cottage Retreat | Extended Stay Welcome

No image available

$39,220
$130
76%
212$175βŒβŒβœ…Y / Y⭐️ 4.8 (17)
GALLERIA SOUTH minutes away from Downtown RVA!

No image available

$35,210
$106
84%
211$100βŒβŒβœ…Y / Y⭐️ 4.9 (162)
Uneeda Airbnb - Historic Charm Meets Modern Loft

No image available

$30,742
$140
59%
212$85❌❌❌Y / Y⭐️ 5 (201)
City Living in this Church Hill Gem

No image available

$29,922
$164
49%
212$85❌❌❌Y / Y⭐️ 5 (129)
Renovated Ranch | Private Fenced Yard | EV Charger

No image available

$37,901
$112
86%
211$110βŒβŒβœ…Y / Y⭐️ 5 (114)
English Basement- Heart of Fan

No image available

$33,323
$131
68%
212$72❌❌❌Y / Y⭐️ 4.9 (190)
Modern, Lovely and Spacious Home

No image available

$46,735
$159
78%
213$150βŒβŒβœ…Y / Y⭐️ 4.9 (30)
Strawberry Moon - Colorful cottage near Maymont

No image available

$54,420
$156
90%
211$100βœ…βŒβŒY / Y⭐️ 5 (151)
Manchester gem w/ fenced backyard and parking

No image available

$34,352
$132
68%
222$75βŒβŒβœ…Y / Y⭐️ 4.9 (115)
New Modern Unit in Historic Old Manchester.

No image available

$34,165
$132
65%
222$95βŒβŒβœ…Y / Y⭐️ 5 (185)
Charming Duplex Retreat in Old Town Manchester, VA

No image available

$32,680
$111
76%
222$125❌❌❌Y / Y⭐️ 5 (26)
Hidden gem in The Fan

No image available

$27,515
$87
82%
211$55βŒβŒβœ…Y / Y⭐️ 4.8 (125)
πŸ’₯Grand Central πŸŒ‡ApartmentπŸ’₯

No image available

$28,135
$98
76%
211$30❌❌❌Y / Y⭐️ 4.8 (152)
Globetrotter's Suite in Historic Richmond w/ Patio

No image available

$49,367
$153
84%
212$125βŒβŒβœ…Y / Y⭐️ 4.9 (37)
Bright Bungalow steps from Forest Hill Park

No image available

$31,062
$123
69%
212$0❌❌❌Y / Y⭐️ 4.9 (91)
Luxury & Comfort STEPS from VCU & Convention Cntr

No image available

$28,906
$96
78%
212$125βŒβŒβœ…Y / Y⭐️ 4.7 (81)
Cozy Manchester Bungalow

No image available

$35,104
$116
80%
212$95βŒβŒβœ…Y / Y⭐️ 4.8 (80)
CANAL WALK 2 Bed 2 Bath ~ with Parking

No image available

$31,514
$144
56%
221$100❌❌❌Y / Y⭐️ 4.8 (128)
The Boho Railroad Loft - 2-bedroom for 5+ guests

No image available

$30,007
$107
72%
221$95βŒβŒβœ…Y / Y⭐️ 4.8 (314)
Historic 2BR/2BA King & Queen Beds Prime Location

No image available

$30,985
$137
53%
222$210❌❌❌Y / Y⭐️ 5 (152)

Return Metrics

85.11% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,617$11,235$16,853$22,471$28,088$56,177$168,532
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$5,617$11,235$16,853$22,471$28,088$56,177$168,532

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

85.11%

Payback Period Days

429

Return on Investment

85.11%

property-location

901 McDonough St Richmond, Virginia, 23224

2 bed β€’ 2 bath β€’ 6 guests

Agent

Inquire about this property

Contact Agent

Richmond

Guide

Zoning

Guide


Laws

$43,588

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
AirDNA projects $163/night at 60% occupancy ($35,720.86). Airbtics projects $126/night at 67% occupancy ($30,833).

Top 28% of comparables

Top 26% 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.

$31,918

Avg annual revenue

67%

Avg occupancy rate

$126

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$40k

$55k

Sign up to see the data on 40 all comparables

$5,618

Profit

Revenue

$43,588

Operating Expenses

$17,666

Operating Income

$25,922

Net Effective Rent

$20,304

Profit (Cash Flow)

$5,618

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

85.11%

Payback Period Days

429