BNBCalc Short Term Rental Rental Arbitrage Analysis 30 Kings Way, Hampton, VA 23669, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$29,329

Profit (Cash Flow)

$2,116

Cash on Cash Return

39.6%

Annual Revenue

$29,329

AirDNA projects $110/night at 73% occupancy ($29,329).

BNB Calc projects a 73% occupancy rate, $110 rate per night.

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

Return Metrics

39.55% 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)	$2,116	$4,232	$6,348	$8,465	$10,581	$21,163	$63,489
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	$2,116	$4,232	$6,348	$8,465	$10,581	$21,163	$63,489

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

39.55%

Payback Period Days

923

Return on Investment

39.55%

30 Kings Way Hampton, Virginia, 23669-3503

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Hampton

Zoning

Laws

$29,329

Annual Revenue

Projected nightly rate is $110/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$2,116

Profit

Revenue

$29,329

Operating Expenses

$15,213

Operating Income

$14,116

Net Effective Rent

$12,000

Profit (Cash Flow)

$2,116

$5,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,100

Total

$5,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

39.55%

Payback Period Days

923