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 104 E 31st St, Richmond, VA, 23224

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$47,409

Profit (Cash Flow)

-$3,928

Cash on Cash Return

-37.1%

Annual Revenue

$47,409

AirDNA projects $220/night at 59% occupancy ($47,408).

BNB Calc projects a 59% occupancy rate, $220 rate per night.

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


Return Metrics

-37.05% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$3,927-$7,855-$11,783-$15,710-$19,638-$39,276-$117,830
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-$3,927-$7,855-$11,783-$15,710-$19,638-$39,276-$117,830

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-37.05%

Payback Period Days

0

Return on Investment

-37.05%

property-location

104 E 31st St Richmond, Virginia, 23224

4 bed • 2 bath • 12 guests

Agent

Inquire about this property

Contact Agent

Richmond

Guide

Zoning

Guide


Laws

$47,409

Annual Revenue


Projected nightly rate is $220/night at 59% occupancy.

Top 101% of comparables

Top 101% of comparables


00

Airbnb Comparables

Comparable data could not be found for this address

$0

Avg annual revenue

0%

Avg occupancy rate

$0

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

$0k

$100k

$195k

$300k

Sign up to see the data on 0 all comparables

-$3,928

Profit

Revenue

$47,409

Operating Expenses

$9,336

Operating Income

$38,072

Net Effective Rent

$42,000

Profit (Cash Flow)

-$3,928

$10,600

Cash Investment

Renos & Furnishing

$10,500

Setup Costs

$100

Total

$10,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-37.05%

Payback Period Days

0