BNBCalc Short Term Rental Rental Arbitrage Analysis 2068 Moore St

5 bed • 5.5 bath • 15 guests • $0

BNB

Calc

Report by:

Walkridge LLC

walkridgefunding@gmail.com

Annual Revenue

$88,572

Profit (Cash Flow)

$20,657

Cash on Cash Return

276.4%

Annual Revenue

$88,572

AirDNA projects $696/night at 45% occupancy ($114,394). Airbtics projects $410/night at 56% occupancy ($83,860). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $485 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$63,591	$80,063	$115,059	$134,940
Occupancy	45%	51%	66%	76%
Nightly Rate	$377	$415	$461	$467

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern 5 Bedroom Home, 6 mins away from Downtown	$62,397	$386	41%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (64)
"The Fan" Monument/Blvd Large Family Tudor Home	$94,402	$462	54%	5	4	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (286)
Prime Location- Fan/ Carytown-lively city corner	$63,759	$375	45%	5	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (173)
Newly Renovated Historic Home < 2 Mi to Downtown!	$125,721	$458	75%	5	3	3	$0	❌	✅	✅	Y / Y	⭐️ 4.7 (85)
Luxury 5 Bedroom Minutes from Downtown RVA	$101,828	$489	53%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (91)
Modern 5 Bedroom Home, 5 mins away from Downtown	$76,092	$423	47%	5	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (42)
Grand Retreat with VMFA Views + Large Groups	$106,252	$407	70%	5	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (34)
Carytown/Museum/Fan Modern w/parking	$63,650	$345	50%	5	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (217)
3200sqft Historic, VCU/downtown	$92,855	$295	86%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
Historic 5 BR Mansion in the Museum District	$69,778	$465	41%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.2 (10)

Return Metrics

276.35% 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)	$20,657	$41,314	$61,972	$82,629	$103,286	$206,573	$619,720
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	$20,657	$41,314	$61,972	$82,629	$103,286	$206,573	$619,720

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

276.35%

Payback Period Days

132

Return on Investment

276.35%

2068 W Moore St Richmond, Virginia, 23220

5 bed • 5.5 bath • 15 guests

Monthly Rent

Inquire about this property

Contact Agent

$3,460

Zestimate

Richmond

Guide

Zoning

Guide

Laws

$88,572

Annual Revenue

BNBCalc predicts this property will get $410 per night with 56% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

10 Airbnb Comparables

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

$85,673

Avg annual revenue

56%

Avg occupancy rate

$410

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

$60k

$85k

$105k

$125k

$20,657

Profit

Revenue

$88,572

Operating Expenses

$23,514

Operating Income

$65,057

Net Effective Rent

$44,400

Profit (Cash Flow)

$20,657

$7,475

Cash Investment

Renos & Furnishing

$7,375

Setup Costs

$100

Total

$7,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

276.35%

Payback Period Days

132