BNBCalc Short Term Rental Rental Arbitrage Analysis 3272 Peavine Hollow Road, Crozet, Virginia 22932, United States

6 bed • 3.5 bath • 12 guests • $0

BNB

Calc

Report by:

Thomas Morey

Head of Acquisitions at Chesapeake Stays LLC

410-245-0479

info@chesapeakestaysllc.com

Annual Revenue

$84,941

Profit (Cash Flow)

$8,499

Cash on Cash Return

43.6%

Annual Revenue

$84,941

AirDNA projects $646/night at 36% occupancy ($84,941).

BNB Calc projects a 36% occupancy rate, $646 rate per night.

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

Return Metrics

43.63% 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)	$8,498	$16,997	$25,496	$33,995	$42,493	$84,987	$254,963
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	$8,498	$16,997	$25,496	$33,995	$42,493	$84,987	$254,963

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.63%

Payback Period Days

836

Return on Investment

43.63%

3272 Peavine Hollow Rd Crozet, Virginia, 22932-1702

6 bed • 3.5 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Thomas

Head of Acquisitions at Chesapeake Stays LLC

$84,941

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$8,499

Profit

Revenue

$84,941

Operating Expenses

$22,442

Operating Income

$62,499

Net Effective Rent

$54,000

Profit (Cash Flow)

$8,499

$19,475

Cash Investment

Renos & Furnishing

$14,875

Setup Costs

$4,600

Total

$19,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

43.63%

Payback Period Days

836

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1,655,280 sqft

Year built:

1990

Size:

6,978 sqft

Type:

SFR

Parking:

Heating:

HEAT PUMP

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
3176 Peavine Hollow Rd	3	2	1,981	-	914,760	1982	$0	-
3506 Peavine Hollow Rd	4	2	1,547	-	1,017,126	1990	$555,000	-
5696 Peavine Hollow Trl	3	3	1,408	-	967,032	1987	$579,000	-
3275 Peavine Hollow Rd	3	1	1,884	-	137,650	1982	$0	-
3154 Fox Mountain Rd	3	3	2,600	-	217,800	1978	$1,314,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 1,655,280 sqft

Building area: 6,978 sqft

Garage: Yes

Heating: Heat pump

Pool: No

Fireplaces: 2

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RURAL AREAS

Land Use: Residential

Parcel Number: 01600-00-00-015A0

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $1,035,100

County Est. Land Value: $396,000

Assessed Land Value: $396,000

County Est. Structure Value: $639,100

Market Estimate: $1,016,636

Sale history

Date	Sale Price	% Financed	Buyer
08/10/11	$0	0%	Lawwill Living Trust

Ownership

Name: Lawwill Living Trust

Owner Occupied: No

Owner Mailing Address: Po Box 86, Free Union, Va 22940

Years Owned: 0

Home Equity: $561,000

Mortgage Balance Remaining: $500,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No