BNBCalc Short Term Rental Rental Arbitrage Analysis 26 Braddock Ln, Shipman, VA, 22971

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$63,786

Profit (Cash Flow)

$43,494

Cash on Cash Return

520.9%

Annual Revenue

$63,786

AirDNA projects $249/night at 47% occupancy ($42,744). Airbtics projects $261/night at 49% occupancy ($46,711). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 59% occupancy rate, $296 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$29,050	$45,439	$64,668	$96,409
Occupancy	38%	47%	59%	68%
Nightly Rate	$203	$256	$286	$373

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ms Maria's Place - make yourself at home, relax!	$32,759	$146	57%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (170)
Cabin Overlooking Vineyards of Lovingston Winery	$58,624	$268	59%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (93)
Freshwater Field Cabin	$23,405	$201	31%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (51)
Lilac Cottage with peaceful fire pit	$45,885	$241	51%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (41)
LuxLog Cabin Getaway: Near Wintergreen, Shenandoah	$45,314	$262	46%	3	2	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (29)
Cottage on the Knoll ~ (Private Pool & Hot Tub)	$49,473	$284	46%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (202)
Boho Mountain: Heated Pool, Hot Tub, Brews & Vines	$81,420	$454	49%	3	2	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (38)
Three Springs with EV charging station	$32,675	$186	47%	3	2.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (149)
Mountain House on Simpsons	$46,418	$300	40%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (24)
HeartRock Home Stay or Retreat	$39,821	$209	50%	3	3	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (175)
Ski WinterGreen! Private, Peace, Mile River trail!	$59,556	$226	72%	3	2	2	$0	❌	❌	✅	Y / N	⭐️ 5 (122)
Mountain Haven Cottage	$37,679	$254	36%	3	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (28)
Hillside Haven: Modern Retreat, Mountain Views	$42,090	$266	42%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (76)
Cozy Modern Cabin near Wintergreen and Bold Rock	$32,557	$265	33%	3	2	2	$110	✅	❌	✅	Y / Y	⭐️ 5 (35)
Mountain Hideaway Cottage	$45,764	$228	54%	3	2	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (66)
Cozy Farmhouse W/Mountain Views	$37,928	$257	39%	3	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (50)
Rockfish Valley Cottage - 15 min to Wintergreen	$128,750	$509	68%	3	2	1	$90	❌	❌	✅	Y / Y	⭐️ 5 (167)
Charming Farmhouse in a great location!	$26,888	$198	36%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (139)
Buck Creek Paradise (3 bedrooms) in the Blue Ridge	$48,767	$224	57%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (23)
Rest & renewal on a serene 106 acres	$69,314	$318	59%	3	2	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (70)
Just a Cottage Below	$27,682	$159	46%	3	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (43)
Hot Tub! 15 mins to Wintergreen-Walk to 3 Notch'd	$30,161	$193	38%	3	2	2	$220	❌	✅	❌	Y / Y	⭐️ 5 (30)
Beautiful "Fox den" in the woods	$72,561	$259	71%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (14)
Country retreat w. mountain views + river access	$70,867	$310	59%	3	3	2	$160	❌	✅	❌	Y / Y	⭐️ 5 (29)
Blue Bird Hill Beautiful home with fire pit!	$54,796	$204	71%	3	2.5	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (36)
Cottage at Massies Mill	$19,612	$157	33%	3	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (89)
Stargaze on 12 Acres: Hot Tub 55"TV Fire Pit Grill	$84,333	$251	89%	3	2.5	1	$260	❌	✅	❌	Y / Y	⭐️ 5 (49)
Glass House \| Mountain & Water Views @ Wintergreen	$117,636	$458	68%	3	3.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (134)
Spacious Home: 10 Miles to Wintergreen Resort!	$45,921	$373	33%	3	2	2	$124	❌	❌	❌	Y / Y	⭐️ 5 (48)
Oasis on 151 — Spacious - Hot Tub — Wintergreen	$72,291	$378	49%	3	2.5	2	$180	❌	✅	❌	Y / Y	⭐️ 5 (76)
Rustic Cabin in the Woods	$54,027	$296	47%	3	3	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (94)
Rockfish Valley Retreat- Wintergreen	$24,517	$213	31%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 5 (14)
Modern cabin, hot tub, mtn views, fireplace	$76,636	$294	68%	3	2	2	$99	❌	✅	❌	Y / Y	⭐️ 5 (179)
New Hot Tub! Ski & Spa at Wintergreen Resort	$35,853	$193	46%	3	2.5	1	$160	❌	✅	✅	Y / Y	⭐️ 5 (26)
House on the Slopes (Ski-in /out)	$24,087	$166	38%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (56)
Wintergreen Resort Home w/ 2 Decks + Ski Access!	$38,088	$168	59%	3	2	2	$181	✅	❌	❌	Y / Y	⭐️ 4.5 (21)
Post & Beam Beauty !	$40,311	$280	38%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (46)
Hot Tub, Firepit, Foosball, Walk to Coffee & Park!	$53,555	$265	52%	3	2	1	$195	❌	✅	❌	Y / Y	⭐️ 5 (91)
“Livin’ on the Edge” Cozy Mountain Home	$34,823	$271	34%	3	2.5	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (46)
Sycamore Shade: 151 House, HOT TUB, Mountain Views	$40,054	$256	42%	3	2	2	$100	❌	✅	❌	Y / Y	⭐️ 5 (96)

Return Metrics

520.88% 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)	$43,494	$86,988	$130,482	$173,976	$217,470	$434,940	$1,304,820
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	$43,494	$86,988	$130,482	$173,976	$217,470	$434,940	$1,304,820

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

520.88%

Payback Period Days

Return on Investment

520.88%

26 Braddock Ln Shipman, Virginia, 22971

3 bed • 1 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$63,786

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 47% occupancy.Projected nightly rate is $261/night at 49% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$50,072

Avg annual revenue

49%

Avg occupancy rate

$261

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

$20k

$55k

$90k

$130k

$43,494

Profit

Revenue

$63,786

Operating Expenses

$20,292

Operating Income

$43,494

Net Effective Rent

Profit (Cash Flow)

$43,494

$8,350

Cash Investment

Renos & Furnishing

$8,250

Setup Costs

$100

Total

$8,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

520.88%

Payback Period Days