BNBCalc Short Term Rental Rental Arbitrage Analysis 107 Runaway Bay Drive, Virginia Beach, VA, USA

2 bed • 2 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$38,394

Profit (Cash Flow)

-$2,585

Cash on Cash Return

-36.2%

Annual Revenue

$38,394

AirDNA projects $219/night at 48% occupancy ($38,394).

BNB Calc projects a 48% occupancy rate, $219 rate per night.

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

Return Metrics

-36.15% 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)	-$2,584	-$5,169	-$7,754	-$10,339	-$12,924	-$25,848	-$77,544
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	-$2,584	-$5,169	-$7,754	-$10,339	-$12,924	-$25,848	-$77,544

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-36.15%

Payback Period Days

Return on Investment

-36.15%

107 Runaway Bay Dr Virginia Beach, Virginia, 23452

2 bed • 2 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Virginia Beach

Guide

Zoning

Market

Guide

Laws

Market Data

$38,394

Annual Revenue

Projected nightly rate is $219/night at 48% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$2,585

Profit

Revenue

$38,394

Operating Expenses

$16,391

Operating Income

$22,003

Net Effective Rent

$24,588

Profit (Cash Flow)

-$2,585

$7,149

Cash Investment

Renos & Furnishing

$5,000

Setup Costs

$2,149

Total

$7,149

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-36.15%

Payback Period Days