BNBCalc Short Term Rental Rental Arbitrage Analysis 500 Volvo Pkwy, Chesapeake, VA, 23320

1 bed • 1 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$27,240

Profit (Cash Flow)

$5,699

Cash on Cash Return

131.0%

Annual Revenue

$27,240

AirDNA projects $172/night at 73% occupancy ($45,860). Airbtics projects $113/night at 66% occupancy ($27,239). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 66% occupancy rate, $113 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,796	$27,508	$36,805	$48,236
Occupancy	56%	67%	78%	83%
Nightly Rate	$94	$108	$124	$153

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Hidden Gem overlooking Coffee Shop	$17,416	$81	52%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.7 (108)
The Cozy Dominion Suite In Chesapeake	$23,179	$80	77%	1	1	1	$20	❌	❌	✅	Y / Y	⭐️ 4.5 (46)
Cozy Ground Floor Apt in Historic Home	$31,991	$103	83%	1	1	1	$35	❌	❌	❌	Y / Y	⭐️ 5 (268)
Private 1 Bed Apt - Historic Olde Towne Portsmouth	$24,701	$99	64%	1	1	1	$58	❌	❌	❌	Y / Y	⭐️ 5 (83)
Sweet Suite!	$28,657	$99	76%	1	1.5	1	$50	✅	❌	✅	Y / Y	⭐️ 5 (548)
The Lodge! 1BR Studio with private entrance.	$18,679	$94	53%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (54)
Downtown Norfolk Lux Condo !	$36,201	$152	62%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (49)
Charming cozy apt historic in Old Towne Portsmouth	$22,464	$122	47%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (104)
Warm Luxury unit Central Greenbrier	$26,980	$95	75%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (31)
Beautiful Cottage Waterfront Near Downtown Norfolk	$48,057	$167	78%	1	1	3	$25	❌	❌	❌	Y / Y	⭐️ 5 (267)
1 King Master BR. ⚡️Fast Wifi. 🔐 Easy Self Check In	$32,115	$172	49%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (82)
Suite D'Oiseaux, Fast WiFi! Near Golf, Concerts	$29,526	$118	64%	1	1	3	$78	❌	❌	✅	Y / Y	⭐️ 5 (67)
Blissful Nook @ Washington	$31,081	$94	89%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (65)
English Basement Hide-Away	$24,409	$117	57%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (96)
Downtown Norfolk Loft	$29,270	$207	37%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (13)
Best Value Condo in Downtown Norfolk	$38,395	$118	85%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (183)
Penny’s Palace 1 Bed/1 Bath Home	$29,033	$109	68%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (76)
Historic Hideaway Private Apartment/Suite	$26,748	$97	68%	1	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (64)
Cobblestone street apartment with rooftop views!	$37,429	$132	75%	1	1	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (257)
Nice Space Centrally Located	$29,652	$134	58%	1	1	14	$75	❌	❌	✅	N / Y	⭐️ 4.8 (29)
Private Guesthouse, Ghent/Downtown near ODU, EVMS	$34,685	$118	79%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (606)
Best Price Condo in Downtown Norfolk	$36,517	$118	80%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (172)
Modern And Cozy!	$23,253	$138	43%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (188)
The Peaceful Oasis	$26,352	$150	48%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 4.8 (32)
"The Ponderosa B" - Close to the Casino	$18,011	$83	57%	1	1	1	$20	❌	❌	❌	N / Y	⭐️ 5 (114)
Newly Built 1-BR in Chesapeake!	$23,297	$95	67%	1	1	3	$0	✅	❌	❌	Y / N	⭐️ 5 (3)
Old world charm	$23,421	$98	64%	1	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (73)
"The Ponderosa A" - Close to the Casino	$17,867	$94	50%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (64)
Private Guest House in Historic Downtown	$36,329	$120	79%	1	1	2	$85	❌	❌	❌	N / Y	⭐️ 5 (92)
“Genevieve” the glam RV perfect for R & R!	$18,634	$101	47%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (130)
Calming Beach Retreat Space	$24,164	$85	73%	1	1	28	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (33)
“Seaview Serenity”	$24,064	$115	54%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 4.2 (18)
VA Beach-Town Center Escape	$69,641	$200	93%	1	1.5	2	$99	✅	❌	✅	Y / Y	⭐️ 5 (28)
Newly Built 1-BR in Chesapeake!	$28,468	$108	69%	1	1	3	$100	❌	❌	❌	Y / N	⭐️ 0 (1)
Park View Place - Apt 3 - Historic Olde Towne	$20,882	$62	86%	1	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.6 (34)
Roomy 1 bed, a quick ride from the beach! (214)	$27,789	$104	71%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (3)
Chesapeake Retreat	$19,767	$61	83%	1	1	2	$50	❌	❌	✅	N / Y	⭐️ 5 (22)
Serene Tree House Retreat \| Spacious 1br/1bth Home	$34,466	$111	83%	1	1	5	$125	❌	❌	✅	Y / Y	⭐️ 5 (21)
Waterfront Airstream in peaceful central location!	$16,475	$74	59%	1	1	2	$49	❌	❌	❌	N / Y	⭐️ 5 (109)
Stumpy Lake Retreat	$31,403	$130	66%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (16)

Return Metrics

131% 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)	$5,698	$11,397	$17,096	$22,794	$28,493	$56,987	$170,961
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	$5,698	$11,397	$17,096	$22,794	$28,493	$56,987	$170,961

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

131%

Payback Period Days

278

Return on Investment

131%

500 Volvo Pkwy Chesapeake, Virginia, 23320

1 bed • 1 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Chesapeake

Guide

Zoning

Market

Guide

Laws

Market Data

$27,240

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $172/night at 73% occupancy.Projected nightly rate is $113/night at 66% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$28,536

Avg annual revenue

66%

Avg occupancy rate

$113

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

$15k

$35k

$50k

$70k

$5,699

Profit

Revenue

$27,240

Operating Expenses

$15,541

Operating Income

$11,699

Net Effective Rent

$6,000

Profit (Cash Flow)

$5,699

$4,350

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

131%

Payback Period Days

278