BNBCalc Short Term Rental Rental Arbitrage Analysis 740 Duke Street, Norfolk, VA, USA

1 bed • 1 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$37,277

Profit (Cash Flow)

$4,831

Cash on Cash Return

108.6%

Annual Revenue

$37,277

AirDNA projects $162/night at 63% occupancy ($37,276).

BNB Calc projects a 63% occupancy rate, $162 rate per night.

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

Return Metrics

108.55% 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)	$4,830	$9,661	$14,492	$19,323	$24,154	$48,308	$144,924
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	$4,830	$9,661	$14,492	$19,323	$24,154	$48,308	$144,924

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

108.55%

Payback Period Days

336

Return on Investment

108.55%

740 Duke St Norfolk, Virginia, 23510-1515

1 bed • 1 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

Norfolk

Guide

Zoning

Market

Guide

Laws

Market Data

$37,277

Annual Revenue

Projected nightly rate is $162/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,831

Profit

Revenue

$37,277

Operating Expenses

$16,246

Operating Income

$21,031

Net Effective Rent

$16,200

Profit (Cash Flow)

$4,831

$4,450

Cash Investment

Renos & Furnishing

$3,000

Setup Costs

$1,450

Total

$4,450

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

108.55%

Payback Period Days

336

Property Overview

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

Lot size:

Year built:

Size:

Type:

MFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -