BNBCalc Short Term Rental Rental Arbitrage Analysis 2358 Elon Rd 303, Madison Heights, VA, 24572

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$44,048

Profit (Cash Flow)

-$78

Cash on Cash Return

-0.9%

Annual Revenue

$44,048

AirDNA projects $136/night at 47% occupancy ($23,346). Airbtics projects $160/night at 57% occupancy ($33,310). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 67% occupancy rate, $180 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,267	$31,796	$46,617	$68,409
Occupancy	46%	56%	67%	77%
Nightly Rate	$115	$148	$180	$232

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Brand New 3bd Home with Outdoor Sanctuary	$32,018	$191	45%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (88)
Charming LYH Home-Walkable in Historical area	$18,394	$110	43%	3	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (48)
Reynolds’ Retreat House	$36,604	$137	73%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (33)
Country Farmhouse w/ Fire Pit & Updated Amenities	$28,357	$150	50%	3	1.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (32)
Winton Place \| Private Pool +Tennis Court	$51,975	$367	38%	3	2.5	1	$185	✅	❌	❌	Y / Y	⭐️ 5 (50)
The Mimosa \| Family Friendly, 2 King Bds, Big Yard	$47,790	$147	85%	3	2	1	$157	❌	❌	✅	Y / Y	⭐️ 5 (53)
The Madison \| Near LU & DT LYH \| Family-friendly	$40,320	$133	76%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (68)
Modern Townhome - 3br 2.5ba - Sleeps 8 - Near LU!	$29,455	$134	57%	3	2.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (42)
Smyth Street Retreat	$33,775	$182	45%	3	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (39)
Luxe Townhome w/ Movie Room Downtown	$41,150	$162	65%	3	2.5	3	$145	❌	❌	❌	Y / Y	⭐️ 5 (45)
Downtown Townhouse w/ Nespresso + Garage!	$50,444	$198	67%	3	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (65)
The Old Parsonage in The Blue Ridge	$34,013	$164	55%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (260)
Renovated Pet friendly 3 bedroom house!	$19,966	$114	46%	3	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (118)
Comfortable 3 Bedroom house in Lynchburg city	$12,003	$117	27%	3	1	1	$55	❌	❌	❌	Y / Y	⭐️ 5 (70)
Luxury 3 BR Loft - Perfect Downtown Location	$26,035	$216	32%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (73)
Diamond Hill Place - Walking Distance to Downtown	$23,588	$99	59%	3	2	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (165)
Julian's Secret Hideout 2	$22,390	$124	43%	3	2.5	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (21)
Midtown Charmer - Great Access!	$22,407	$111	49%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (110)
Charming Single Level Home • Convenient 3 Bedroom	$18,224	$72	55%	3	1	1	$120	❌	❌	❌	Y / Y	⭐️ 4.5 (72)
Family Friendly Home Near LU That Gives Back!	$44,350	$169	67%	3	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (44)
Bungalow on Lindsay	$24,575	$91	72%	3	1	3	$85	❌	❌	✅	Y / Y	⭐️ 5 (52)
Cozy 3BR home; 5min to LU & UofL+huge yard & patio	$24,986	$104	63%	3	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (188)
Ivy Creek Getaway, Lynchburg Area	$18,154	$160	31%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (45)
"Heaven on Highlands" Custom Log Home	$53,535	$231	60%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (119)
Modern + Clean Stress-Free Stay!	$60,777	$249	65%	3	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (80)
Clean \| Hot Tub \| 5 min to Shopping + LU!	$78,762	$258	81%	3	2	3	$175	❌	✅	✅	Y / Y	⭐️ 5 (183)
Indigo Suites - K/Q/Q/3Bath, Walk to LU/Shops!	$59,235	$405	39%	3	3	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (23)
The Boda Bnb - Close to LU \| 3BR/1BA \|Family Games	$25,344	$117	56%	3	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (239)
Cozy 3BR house. 9 min to LU, 10 min to downtown	$21,063	$102	52%	3	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (154)
Charming 3 Bedroom Townhouse near Airport and LU	$34,833	$132	70%	3	2.5	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (83)
Family Friendly Getaway Near Downtown LYH	$53,874	$176	78%	3	3	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (135)
Birds' Song - 8miles to LU \| 3B/2.5BA \|Near Trails	$24,188	$127	51%	3	2.5	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (95)
The City Cottage	$29,169	$116	67%	3	1.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (70)
Remodeled 60s ranch	$30,094	$149	55%	3	1.5	2	$20	❌	✅	✅	Y / Y	⭐️ 5 (66)
Leesville Getaway: Centrally Located, close to LU	$44,487	$149	77%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (28)
Terrace Apt by the Creek \| <5mi to LU	$18,835	$97	47%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (38)
Charming 3BD House nearby Liberty & Lynchburg Uni!	$41,977	$174	62%	3	2.5	1	$155	❌	❌	❌	Y / Y	⭐️ 5 (29)
Home Away from Home!	$46,815	$180	69%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (68)
Rustic Reserve: cozy new 3 BR unexpected hideaway	$33,810	$197	46%	3	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (113)
Lovely 3-bedroom condo in the heart of Wyndhurst	$30,592	$95	85%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (119)

Return Metrics

-0.9% 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)	-$77	-$155	-$233	-$311	-$389	-$778	-$2,336
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	-$77	-$155	-$233	-$311	-$389	-$778	-$2,336

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.9%

Payback Period Days

Return on Investment

-0.9%

2358 Elon Rd 303 Madison Heights, Virginia, 24572

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,048

Annual Revenue

BNBCalc predicts this property will get $160 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$34,709

Avg annual revenue

57%

Avg occupancy rate

$160

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

$10k

$35k

$55k

$80k

-$78

Profit

Revenue

$44,048

Operating Expenses

$17,726

Operating Income

$26,322

Net Effective Rent

$26,400

Profit (Cash Flow)

-$78

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-0.9%

Payback Period Days