BNBCalc Short Term Rental Rental Arbitrage Analysis 9735 Logan Jay Dr

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$52,150

Profit (Cash Flow)

$3,862

Cash on Cash Return

44.9%

Annual Revenue

$52,150

AirDNA projects $448/night at 35% occupancy ($57,270). Airbtics projects $242/night at 59% occupancy ($52,149). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 59% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,335	$45,859	$79,780	$104,442
Occupancy	39%	60%	75%	89%
Nightly Rate	$193	$202	$280	$304

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Soper House-A Quaint & Lovely Country Getaway	$36,298	$110	76%	3	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (279)
Hilltop Hideaway - Woodland Retreat/25 acres	$35,889	$190	49%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (164)
Bealeton Farmhouse Vacation Rental w/ Fire Pit	$61,098	$202	75%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Silo Valley Farm/ room for 6 & Golf Cart	$69,659	$304	60%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (111)
Wollam Gardens, A Flower Destination (6-8 guests)	$36,350	$197	49%	3	3	2	$25	❌	❌	❌	Y / Y	⭐️ 4.7 (95)
Brandy Station Farm Stay	$41,358	$113	100%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (146)
Ruffner's Ridge	$64,921	$282	59%	3	2	2	$170	❌	❌	❌	Y / Y	⭐️ 5 (39)
Manor House	$51,189	$184	75%	3	4	3	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (64)
Pet-Friendly Farmhouse Retreat in VA Wine Country	$153,838	$592	71%	3	3	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Rockhaven Farm Cottage	$72,468	$200	99%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (131)
Beechwood View Farmhouse	$57,784	$231	67%	3	2	2	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (159)

Return Metrics

44.9% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,862	$7,724	$11,586	$15,448	$19,310	$38,620	$115,862
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	$3,862	$7,724	$11,586	$15,448	$19,310	$38,620	$115,862

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44.9%

Payback Period Days

813

Return on Investment

44.9%

9735 Logan Jay Dr Bealeton, Virginia, 22712-6951

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,459

Zestimate

$52,150

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $448/night at 35% occupancy.Projected nightly rate is $242/night at 59% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$52,450

Avg annual revenue

59%

Avg occupancy rate

$242

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

$60k

$105k

$155k

$3,862

Profit

Revenue

$52,150

Operating Expenses

$18,779

Operating Income

$33,370

Net Effective Rent

$29,508

Profit (Cash Flow)

$3,862

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

44.9%

Payback Period Days

813