BNBCalc Short Term Rental Investment Analysis 9206 Philmont Dr, Henrico, VA 23294

3 bed • 1 bath • 9 guests • $335,000

BNB

Calc

Annual Revenue

$48,698

Profit (Cash Flow)

$6,089

Cap Rate

8.6%

Annual Revenue

$48,698

AirDNA projects $266/night at 50% occupancy ($48,577). Airbtics projects $199/night at 67% occupancy ($48,697). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 67% occupancy rate, $199 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,910	$52,533	$61,005	$84,618
Occupancy	59%	68%	72%	83%
Nightly Rate	$160	$193	$206	$251

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Sleep 8 in Luxury New Home	$47,237	$201	55%	3	3	1	$140	❌	❌	❌	Y / Y	⭐️ 5 (40)
Cheerful three bedroom house on a quiet street	$38,637	$164	58%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (57)
The Deluxe Oasis in the west end of Richmond	$85,770	$378	55%	3	3	3	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (15)
Cozy & Spacious Family Home - Private Fenced Yard	$60,236	$195	72%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (201)
Beautiful Brand New 3-bedroom Luxury Condominium	$53,232	$208	62%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
✷Modern 1King 4Twin❤Ideal for Long Stay❤West End✷	$45,466	$159	66%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (83)
Charming, Cheerful 3 Bedroom Home in Richmond, VA!	$41,564	$144	72%	3	2	3	$105	❌	❌	✅	Y / Y	⭐️ 4.8 (49)
Newly Painted Cozy Brick Rancher in Richmond city	$37,679	$120	83%	3	1	4	$60	❌	❌	✅	Y / Y	⭐️ 5 (179)
Richmond Home w/ Fire Pit - 12 Mi to Downtown	$63,974	$238	70%	3	2	2	$104	❌	❌	❌	Y / Y	⭐️ 4.8 (26)
Peaceful Suburb Retreat	$60,119	$191	86%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (11)

Return Metrics

7.13% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,089	$12,178	$18,267	$24,356	$30,445	$60,891	$182,675
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$268,000	$268,000	$268,000	$268,000	$268,000	$268,000	$268,000
Down Payment	$67,000	$67,000	$67,000	$67,000	$67,000	$67,000	$67,000
Property Appreciation	$10,050	$20,401	$31,063	$42,045	$53,356	$115,211	$478,132
Total Return	$351,139	$367,579	$384,331	$401,402	$418,802	$511,103	$995,808

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.13%

Cap Rate

8.56%

Return on Investment

22.77%

9206 Philmont Dr Henrico, VA, 23294

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,607/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$6,089

Annual Profit

8.6%

Cap Rate

7.1%

Cash on Cash

$48,698

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 50% occupancy.Projected nightly rate is $199/night at 67% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$53,391

Avg annual revenue

67%

Avg occupancy rate

$199

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

$35k

$55k

$70k

$85k

$6,089

Profit

Revenue

$48,698

Operating Expenses

$20,011

Operating Income

$28,687

Mortgage & Taxes

$22,598

Profit (Cash Flow)

$6,089

$85,300

Cash Investment

Down Payment

$67,000

Renos & Furnishing

$8,250

Closing Costs

$10,050

Total

$85,300

DSCR Ratio

Strong

1.27

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.13%

Cap Rate

8.56%

Return on Investment

22.77%

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

$15,899

Deductible property tax

$3,316

Your total deduction

$28,237

Your adjusted annual income

$150,000 - $28,237 = $121,763

Taxes on $121,763 (30%)

$36,529

Your old tax bill

$45,000

Your new tax bill

$36,529

Estimated tax savings

$8,471

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: -