BNBCalc Short Term Rental Rental Arbitrage Analysis 103 Dogleg Dr, Williamsburg, VA, 23188

3 bed • 3 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$45,144

Profit (Cash Flow)

-$5,725

Cash on Cash Return

-64.7%

Annual Revenue

$45,144

AirDNA projects $340/night at 79% occupancy ($98,104). Airbtics projects $178/night at 54% occupancy ($35,107). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 60% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,127	$35,174	$45,837	$56,335
Occupancy	45%	54%	60%	68%
Nightly Rate	$157	$176	$206	$216

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Home 5 Mi to Colonial Pkwy, 11 Mi to Busch Gardens	$43,244	$177	56%	3	2.5	3	$258	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Governor’s Green 3BR DLX Unit	$23,416	$122	47%	3	2	2	$139	✅	✅	❌	Y / Y	⭐️ 0 (2)
Williamsburg Retreat	$54,294	$192	76%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (62)
3 BR Cottage on Mallardee Farm in Williamsburg	$52,821	$169	85%	3	2	2	$35	✅	❌	❌	Y / Y	⭐️ 5 (347)
Historic Virginia Charm! 3 Bedroom w/Loft!	$41,392	$206	54%	3	2	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (10)
Williamsburg 3 Bedroom Suite!	$30,439	$143	57%	3	2	2	$50	✅	✅	❌	Y / Y	⭐️ 5 (5)
Williamsburg 3BDR Halloween Special	$37,146	$199	51%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4 (3)
Relaxation or Fun: You can have it all at Powhatan	$35,502	$194	50%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Family-friendly Spacious 3-BDR in Williamsburg	$30,832	$156	54%	3	1	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Dive into Colonial History!	$35,608	$207	47%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
3BDR Discover Williamsburg!	$39,396	$207	52%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
3BDR, 3-level Historic Powhatan	$56,247	$226	68%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (20)
3BDR TH near history, relaxation and fun! Sleeps 8	$34,254	$191	49%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (6)
Rest, Relaxation, & a lot more in your 3BDR TH!	$36,857	$190	53%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (8)
Three Bedroom Governor's Green	$21,022	$228	20%	3	2	1	$145	✅	✅	❌	Y / N	⭐️ 5 (12)
Delightful *The Historic Powhatan Resort 3B #1	$35,970	$156	63%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (9)
3BDR 2 kg, 2 twin: Williamsburg Holidays!	$48,224	$216	61%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Delightful *The Historic Powhatan Resort 3B #2	$34,118	$158	59%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
Delightful *The Historic Powhatan Resort 3B #4	$35,854	$158	62%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (10)
Virginia is a little piece of American History!	$41,468	$206	55%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (2)
3BDR TH near Busch Gardens! Sleeps 8	$45,897	$209	60%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (16)
3BDR Sleeps 8, Christmas Town Special!	$42,888	$217	54%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
3bdr Williamsburg Townhouse, sleeps 8	$43,481	$216	55%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (11)
The Historic Powhatan Resort-3 bdrm	$38,001	$245	42%	3	2	2	$99	✅	✅	❌	Y / Y	⭐️ 5 (19)
House in Williamsburg, VA. Fenced patio	$62,323	$172	99%	3	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (31)
Delightful *The Historic Powhatan Resort 3B #3	$38,255	$156	67%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
3-Bedroom Suite in Virginia	$38,625	$173	61%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Spacious 3BDR Townhouse! Sleeps 8	$44,271	$216	56%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (7)
3 Bedroom Suite in Historic Williamsburg!	$26,527	$182	39%	3	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (11)
3 Bedroom Suite in Historic Williamsburg!	$25,379	$167	40%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 5 (7)
3 Bedroom Suite in Historic Williamsburg!	$17,473	$125	37%	3	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (6)
3 Bedroom Suite in Historic Williamsburg!	$19,468	$136	38%	3	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (5)
3 Bedroom Suite in Historic Williamsburg!	$25,515	$167	41%	3	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (16)
3 Bedroom Suite in Historic Williamsburg!	$23,418	$168	37%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 0 (1)
3 Bedroom Suite in Historic Williamsburg!	$28,493	$168	45%	3	2	2	$45	✅	✅	❌	Y / Y	⭐️ 5 (31)
3 Bedroom Suite in Historic Williamsburg!	$22,255	$115	51%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 5 (35)
3-Bedroom Suite in Historic Williamsburg.	$38,430	$175	60%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (3)
3 Bedroom Suite in Historic Williamsburg!	$16,821	$116	38%	3	2	2	$65	✅	✅	❌	Y / Y	⭐️ 5 (5)
Williamsburg Plantation ThanksGiving Large Condo 3	$15,153	$92	45%	3	2	7	$180	✅	✅	❌	Y / Y	⭐️ 5 (5)
Downtown Williamsburg House	$65,704	$204	88%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (13)

Return Metrics

-64.68% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,724	-$11,449	-$17,173	-$22,898	-$28,622	-$57,245	-$171,737
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	-$5,724	-$11,449	-$17,173	-$22,898	-$28,622	-$57,245	-$171,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-64.68%

Payback Period Days

Return on Investment

-64.68%

103 Dogleg Dr Williamsburg, Virginia, 23188

3 bed • 3 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$45,144

Annual Revenue

BNBCalc predicts this property will get $178 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$36,162

Avg annual revenue

54%

Avg occupancy rate

$178

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

$15k

$30k

$50k

$65k

-$5,725

Profit

Revenue

$45,144

Operating Expenses

$17,869

Operating Income

$27,275

Net Effective Rent

$33,000

Profit (Cash Flow)

-$5,725

$8,850

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$100

Total

$8,850

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-64.68%

Payback Period Days