BNBCalc Short Term Rental Rental Arbitrage Analysis 541 Etheridge Rd

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$46,740

Profit (Cash Flow)

$1,016

Cash on Cash Return

11.8%

Annual Revenue

$46,740

AirDNA projects $317/night at 60% occupancy ($69,469). Airbtics projects $191/night at 67% occupancy ($46,740). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 67% occupancy rate, $191 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,230	$43,495	$69,299	$91,246
Occupancy	58%	71%	75%	81%
Nightly Rate	$136	$159	$242	$286

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
"Horizon's Peake" Central Chesapeake's Best Value!	$45,486	$159	74%	3	3	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (124)
Townhome in Convient Location	$38,600	$136	71%	3	3	3	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (218)
Hidden Gem in Chesapeake, Virginia	$36,412	$134	73%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (39)
Townhome in Great Bridge Newly Renovated	$54,944	$224	64%	3	3	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (34)
Moroccan Moods	$30,497	$137	55%	3	3	2	$109	❌	❌	❌	Y / Y	⭐️ 4.5 (37)
Family friendly townhouse	$33,825	$172	52%	3	3	2	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (107)
Tasha's Townhouse King, Queen, Twin	$70,583	$236	76%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (106)
Breeze Caribe	$34,863	$149	59%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.2 (61)
Cancun Daze	$38,632	$149	66%	3	2	2	$99	❌	❌	❌	Y / Y	⭐️ 4.4 (30)
Contemporary Home	$44,817	$285	39%	3	3	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (4)
The Full House	$41,319	$98	83%	3	2	28	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (58)
After Game Getaway	$108,841	$385	75%	3	3	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (19)
Affordable Home Fifteen Mins from The Ocean	$33,899	$76	80%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.2 (70)
Simply Amazing in Chesapeake	$62,667	$287	57%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (2)
The Ocean Breeze	$82,862	$249	89%	3	2	30	$170	❌	❌	❌	Y / Y	⭐️ 4.8 (31)

Return Metrics

11.81% cash on cash return is a good return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,016	$2,032	$3,048	$4,064	$5,080	$10,160	$30,481
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	$1,016	$2,032	$3,048	$4,064	$5,080	$10,160	$30,481

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.81%

Payback Period Days

3091

Return on Investment

11.81%

541 Etheridge Rd Chesapeake, Virginia, 23322-3455

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,304

Zestimate

Chesapeake

Guide

Zoning

Market

Guide

Laws

Market Data

$46,740

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $317/night at 60% occupancy.Projected nightly rate is $191/night at 67% occupancy.

Occupancy Rate

Top 54% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

15 Airbnb Comparables

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

$50,549

Avg annual revenue

67%

Avg occupancy rate

$191

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

$30k

$55k

$80k

$110k

$1,016

Profit

Revenue

$46,740

Operating Expenses

$18,076

Operating Income

$28,664

Net Effective Rent

$27,648

Profit (Cash Flow)

$1,016

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

11.81%

Payback Period Days

3091