BNBCalc Short Term Rental Rental Arbitrage Analysis 901 McDonough St, Richmond, VA, 23224

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$43,588

Profit (Cash Flow)

$5,618

Cash on Cash Return

85.1%

Annual Revenue

$43,588

AirDNA projects $163/night at 60% occupancy ($35,720). Airbtics projects $126/night at 67% occupancy ($30,833). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 78% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,327	$33,961	$46,048	$52,645
Occupancy	58%	70%	78%	84%
Nightly Rate	$100	$126	$153	$162

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Metro Art Loft+ 5 Mins Downtown	$15,670	$108	35%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.3 (28)
Pristine updated rowhome with garage	$41,507	$131	80%	2	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (72)
Cozy 2 bedroom (2B) rental unit with free parking.	$23,334	$162	38%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (53)
Lovely 2 bedroom (2A) unit with free parking.	$27,561	$184	40%	2	1	2	$89	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
Historic 2 BR by Jefferson Hotel Free Park 104-2	$25,792	$86	76%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.9 (312)
Historic 2 BR by Jefferson Hotel Free Park 104-1	$25,740	$85	77%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (449)
Historic 2 BR Free Park by Jefferson Hotel EM-2	$25,852	$89	75%	2	1	1	$79	❌	❌	❌	Y / Y	⭐️ 4.8 (439)
Historic 2 BR Free Park by Jefferson Hotel EM-6	$29,757	$96	83%	2	3	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (378)
Urban Oasis Apartment in Oregon Hill	$26,397	$92	68%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (89)
Cozy Oregon Hill Hideaway	$25,934	$92	69%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
Dead Center Downtown Near Restaurants & Bars!	$21,972	$103	54%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 4.7 (246)
Luxury Loft Downtown with 2 Parking Spaces	$38,035	$159	62%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 5 (325)
Bright Downtown RVA Apt \| Easy Parking \| Fast WiFi	$26,044	$101	63%	2	1	1	$145	❌	❌	✅	Y / Y	⭐️ 4.9 (58)
Maymont Boho Bungalow	$52,618	$152	93%	2	1	4	$110	❌	❌	✅	Y / Y	⭐️ 5 (54)
Chic Downtown Hideaway	$15,998	$55	72%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (58)
Retro Bungalow A Block to Tennis Courts & Park	$39,161	$113	89%	2	1	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (52)
Hip 2 bedroom apartment near VCU and nightlife	$22,376	$158	36%	2	1	2	$110	❌	❌	✅	Y / N	⭐️ 4.7 (30)
Beautiful Urban Retreat	$35,871	$153	61%	2	1	1	$105	❌	❌	❌	Y / Y	⭐️ 4.8 (36)
Location, Location, Location, Downtown Duplex 2 BR	$40,967	$200	53%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (18)
Cozy Cottage Retreat \| Extended Stay Welcome	$39,220	$130	76%	2	1	2	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (17)
GALLERIA SOUTH minutes away from Downtown RVA!	$35,210	$106	84%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (162)
Uneeda Airbnb - Historic Charm Meets Modern Loft	$30,742	$140	59%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (201)
City Living in this Church Hill Gem	$29,922	$164	49%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (129)
Renovated Ranch \| Private Fenced Yard \| EV Charger	$37,901	$112	86%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (114)
English Basement- Heart of Fan	$33,323	$131	68%	2	1	2	$72	❌	❌	❌	Y / Y	⭐️ 4.9 (190)
Modern, Lovely and Spacious Home	$46,735	$159	78%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
Strawberry Moon - Colorful cottage near Maymont	$54,420	$156	90%	2	1	1	$100	✅	❌	❌	Y / Y	⭐️ 5 (151)
Manchester gem w/ fenced backyard and parking	$34,352	$132	68%	2	2	2	$75	❌	❌	✅	Y / Y	⭐️ 4.9 (115)
New Modern Unit in Historic Old Manchester.	$34,165	$132	65%	2	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (185)
Charming Duplex Retreat in Old Town Manchester, VA	$32,680	$111	76%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (26)
Hidden gem in The Fan	$27,515	$87	82%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 4.8 (125)
💥Grand Central 🌇Apartment💥	$28,135	$98	76%	2	1	1	$30	❌	❌	❌	Y / Y	⭐️ 4.8 (152)
Globetrotter's Suite in Historic Richmond w/ Patio	$49,367	$153	84%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (37)
Bright Bungalow steps from Forest Hill Park	$31,062	$123	69%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (91)
Luxury & Comfort STEPS from VCU & Convention Cntr	$28,906	$96	78%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (81)
Cozy Manchester Bungalow	$35,104	$116	80%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
CANAL WALK 2 Bed 2 Bath ~ with Parking	$31,514	$144	56%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (128)
The Boho Railroad Loft - 2-bedroom for 5+ guests	$30,007	$107	72%	2	2	1	$95	❌	❌	✅	Y / Y	⭐️ 4.8 (314)
Historic 2BR/2BA King & Queen Beds Prime Location	$30,985	$137	53%	2	2	2	$210	❌	❌	❌	Y / Y	⭐️ 5 (152)

Return Metrics

85.11% 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)	$5,617	$11,235	$16,853	$22,471	$28,088	$56,177	$168,532
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	$5,617	$11,235	$16,853	$22,471	$28,088	$56,177	$168,532

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

85.11%

Payback Period Days

429

Return on Investment

85.11%

901 McDonough St Richmond, Virginia, 23224

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Richmond

Guide

Zoning

Guide

Laws

$43,588

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 60% occupancy.Projected nightly rate is $126/night at 67% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$31,918

Avg annual revenue

67%

Avg occupancy rate

$126

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

$25k

$40k

$55k

$5,618

Profit

Revenue

$43,588

Operating Expenses

$17,666

Operating Income

$25,922

Net Effective Rent

$20,304

Profit (Cash Flow)

$5,618

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

85.11%

Payback Period Days

429