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 East 31st Street, Richmond, VA

4 bed β€’ 2 bath β€’ 12 guests β€’ $0

BNB

Calc

Annual Revenue

$66,621

Profit (Cash Flow)

$14,516

Cash on Cash Return

136.9%

Annual Revenue

$66,621

AirDNA projects $220/night at 59% occupancy ($47,408). Airbtics projects $285/night at 64% occupancy ($66,620). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $285 rate per night.

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

Percentiles25%50%75%90%
Revenue$45,753$58,958$90,090$129,417
Occupancy58%65%71%84%
Nightly Rate$209$239$335$407

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
Backyard City Escape w/ Flare
$42,821
$188
57%
422$200βŒβŒβœ…Y / Y⭐️ 4.9 (46)
*Mid-Century Boho* 2 Primary Suites! Private Patio
$54,354
$216
67%
432$125❌❌❌Y / Y⭐️ 5 (184)
Artsy Home-Mins. from campus/DT-RICKYS RETREAT
$37,922
$255
38%
421$175❌❌❌Y / Y⭐️ 4.5 (51)
Private House + Yard Central Location to all RVA
$42,340
$169
66%
423$125βŒβŒβœ…Y / Y⭐️ 5 (91)
Downtown Urban Farmhouse: Fire Pit & Golf Fun!
$71,602
$292
65%
42.52$150βŒβŒβœ…Y / Y⭐️ 5 (139)
The Idlewood Hive, the Heart of Richmond
$64,051
$403
43%
432$125❌❌❌Y / Y⭐️ 5 (119)
Luxury home in the historic Fan District
$102,491
$393
70%
42.52$200βŒβœ…βœ…Y / Y⭐️ 5 (100)
Ask 4 discount Historic oasis, 2 blocks to VCU
$52,859
$160
85%
442$205❌❌❌Y / Y⭐️ 5 (131)
Spacious Home w/Large Deck near Downtown Richmond
$42,298
$138
81%
42.52$125βŒβŒβœ…Y / Y⭐️ 5 (69)
Spacious Row House in The Jackson Ward
$84,875
$370
61%
422$150βŒβŒβœ…N / Y⭐️ 5 (134)
Gorgeous and spacious Church Hill Home
$46,049
$238
50%
41.51$165βŒβŒβœ…Y / Y⭐️ 5 (345)
Peaceful and spacious home for your family and you
$46,746
$206
62%
42.52$0βŒβŒβœ…Y / Y⭐️ 5 (19)
Exquisite Farmhouse Style Home
$53,137
$221
59%
432$150βœ…βŒβœ…Y / Y⭐️ 5 (42)
Charming 4 bedroom house with outdoor dining and fenced yard.
$57,050
$224
65%
422$150βŒβŒβœ…Y / Y⭐️ 5 (136)
Pickleball in Vintage Gem with Backyard Oasis
$74,456
$353
56%
42.52$175βŒβŒβœ…Y / Y⭐️ 5 (206)
Spacious Urban Retreat in Charming Fan District
$154,283
$482
87%
42.52$200❌❌❌Y / Y⭐️ 5 (99)
Casa llena de Paz,con patio parqueo para 4 carros
$50,030
$205
64%
422$125βŒβŒβœ…Y / Y⭐️ 5 (70)
Ask 4 discount Fire-Pit, Modern, Mins 2 Downtown
$151,530
$445
90%
432$205❌❌❌Y / Y⭐️ 5 (94)
New 4BR Home! 12 Minutes From Downtown w/King Bed
$65,068
$296
56%
42.51$175❌❌❌Y / Y⭐️ 5 (54)
Family friendly Cape Cod Style Home
$60,906
$194
84%
423$165❌❌❌Y / Y⭐️ 5 (39)
Quiet Spacious House W/ Private Yard + Balcony
$59,869
$240
62%
43.51$150❌❌❌Y / Y⭐️ 5 (56)
Beautiful paradise in the center of RVA
$47,806
$232
53%
42.53$150❌❌❌Y / N⭐️ 4.5 (47)
Beautiful large home/garage/no cleaning fees
$187,422
$692
74%
42.52$0❌❌❌Y / Y⭐️ 5 (76)
Modern, Tech Home near DT RVA w/ Parking/Gym/Wi-Fi
$68,965
$305
60%
422$49❌❌❌Y / N⭐️ 4.5 (16)
Serenity in the Suburbs: Your Gorgeous RVA Getaway
$72,081
$254
74%
433$200βœ…βŒβœ…Y / Y⭐️ 4.7 (47)
The Fox’s Den - Cozy RVA Home
$58,031
$210
71%
422$260❌❌❌Y / Y⭐️ 5 (33)
The Bamboo House! Dog-Friendly Home n RVA Sleeps 8
$67,447
$208
86%
422$150βŒβŒβœ…Y / Y⭐️ 4.5 (46)
Royal Retreat: Luxurious House with 4 King Beds!
$58,187
$222
69%
42.53$175❌❌❌Y / Y⭐️ 5 (35)
Close to everything and quiet - STR Permit 129294
$59,883
$244
64%
432$160❌❌❌Y / Y⭐️ 5 (62)
Private House in Heart of Historic Barton Heights!
$52,009
$203
70%
433$0❌❌❌Y / Y⭐️ 5 (25)
Downtown Duplex | Free Parking | Sleeps 8-10
$58,487
$235
68%
422$0βŒβŒβœ…Y / Y⭐️ 5 (22)
Heart of Scott's Addition: 4 Bedroom House
$44,586
$308
39%
41.52$130βŒβŒβœ…N / N⭐️ 5 (65)
The Carriage House downtown; family friendly!
$42,939
$161
70%
422$70βŒβŒβœ…Y / Y⭐️ 5 (112)
Charming Cul-de-sac Retreat|Double Master + Garage
$75,329
$330
61%
42.52$150❌❌❌Y / Y⭐️ 5 (118)
Luxury and Historic Living in the Museum District
$74,170
$371
53%
422$295❌❌❌Y / Y⭐️ 5 (85)
The Get-Together
$52,419
$217
66%
422$0βœ…βŒβŒY / Y⭐️ 4.5 (15)
Charming Cape Cod Retreat for Families
$76,167
$248
82%
423$165βŒβŒβœ…Y / Y⭐️ 5 (7)
Comanche House
$187,301
$718
71%
442$180βŒβŒβœ…Y / Y⭐️ 5 (73)
Home Away From Home in Northside
$58,843
$211
69%
421$160❌❌❌Y / Y⭐️ 4.5 (55)

Return Metrics

136.94% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$14,515$29,031$43,547$58,062$72,578$145,156$435,470
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$14,515$29,031$43,547$58,062$72,578$145,156$435,470

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

136.94%

Payback Period Days

266

Return on Investment

136.94%

property-location

104 E 31st St Richmond, Virginia, 23224

4 bed β€’ 2 bath β€’ 12 guests

Agent

Inquire about this property

Contact Agent

Richmond

Guide

Zoning

Guide


Laws

$66,621

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $220/night at 59% occupancy.Projected nightly rate is $285/night at 64% occupancy.

Top 58% of comparables

Top 36% 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.

$70,010

Avg annual revenue

64%

Avg occupancy rate

$285

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

$35k

$85k

$135k

$190k

Sign up to see the data on 40 all comparables

$14,516

Profit

Revenue

$66,621

Operating Expenses

$10,105

Operating Income

$56,516

Net Effective Rent

$42,000

Profit (Cash Flow)

$14,516

$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

136.94%

Payback Period Days

266