How I Made $212,000/Year from One Airbnb in Just 10 Minutes Per Week (2025 Case Study)
Preston Seo
One of my short-term rentals made $212,700 in a single year, and I spend just 10 minutes per week managing it. This 5-bedroom, 4-bathroom chalet in Virginia launched in March 2023 and has consistently delivered $10,000 per month in net cash flow with an 82% occupancy rate. What surprises most people isn't the revenue—it's how little time I spend running it.
This case study breaks down everything: the exact numbers, the management systems that make passive income possible, the market research that identified this opportunity, and how you can replicate this with significantly less capital using the bridge method.
In this article:
Quick Results: The Numbers Behind This Property
| Metric | Value | Context |
|---|---|---|
| Annual Revenue | $212,700 | 12-month period |
| Monthly Revenue (Average) | $17,730 | Ranges $13K-$29K by season |
| Average Nightly Rate | $710 | 5-bed, 4-bath chalet |
| Occupancy Rate | 82% | Maintained throughout year |
| Monthly Cash Flow | $10,000 | After all expenses |
| Annual Cash Flow | $120,000 | Net profit |
| Total Investment | $241,100 | Down payment + setup |
| Cash-on-Cash Return | 52% | Annual ROI |
| Weekly Management Time | 10 minutes | With VA team in place |
Background: Why I Built This System
Most people think running an Airbnb requires 10-15 hours per week or more. That belief stops countless would-be investors from getting started. I built this system specifically to prove that short-term rentals don't have to become a second job—they can be genuinely passive income when you set up the right processes from the beginning.
The goal was never just profitability. It was profitability with freedom. What good is $10,000 per month if you're chained to your phone answering guest messages at 2 AM? The property needed to run itself while I focused on what matters—scaling the business, spending time with family, and teaching others through Legacy Investing Show.
When I tell people I spend 10 minutes per week on this property, they're shocked. My family and friends get their minds blown every time. But it's not magic—it's systems. Automation and delegation processes that I established from day one, before the listing even went live.
"I literally spend 10 minutes per week to manage it. I'm not kidding."
The crazier thing? I set up this entire property completely remote. I never stepped foot inside before or after going live. The construction, furniture setup, design implementation—everything was managed through my virtual assistants and boots-on-ground team. This is the power of creating proper systems within a short-term rental business.
But here's the honest truth: if you do it incorrectly, it can turn into a living nightmare. The difference between passive income and a second job is whether you build the systems correctly from the start.
The Journey: From Purchase to Passive Income
March 2023: Property Launch
The property: A 5-bedroom, 4-bathroom chalet located in Virginia. Newly built construction with modern design and excellent bones—exactly what I look for in a profitable short-term rental.
The decision to purchase came after extensive market research. Virginia offered a specific profitable segment that competitors weren't targeting effectively. The property itself had characteristics that would be difficult to replicate, giving me a sustainable competitive advantage.
The Investment Breakdown
Purchase price: $750,000
Here's exactly what I invested to acquire and set up this property:
| Investment Category | Amount | Details |
|---|---|---|
| Down Payment | $156,000 | 20% down at 9.25% interest rate |
| Furniture, Design & Amenities | $85,200 | Game room, hot tub, theater room, fire pit, neon signs, accent walls, contractor labor |
| Total Investment | $241,100 | All-in cost to launch |
Yes, the interest rate was 9.25%—I know, it's high. But I negotiated for the seller to pay part of my closing costs, which offset some of that pain. More importantly, the returns have justified the financing cost many times over.
Remote Setup Process
The entire property was set up without me ever visiting in person. Here's how that worked:
The key insight: you don't need to be physically present to manage quality. With the right team and clear communication systems, remote setup works perfectly.
Market Selection: Why Virginia
The way I was able to make $212,700 with this property was by identifying a profitable segment within a market that competition doesn't target. Rather than competing in oversaturated markets where everyone fights on price, I look for opportunities where differentiation creates sustainable advantage.
Identifying Profitable Segments
My approach to market selection focuses on finding niches where:
Competition is limited: Either fewer total listings or fewer listings with specific desirable features
Demand is strong: Clear reason why guests need accommodations in this area
Differentiation is possible: Property characteristics or amenities that competitors can't easily copy
This Virginia property checked all three boxes. The market had demand drivers that supported premium nightly rates, but most existing listings were generic and undifferentiated. By investing in design and amenities, I could command significantly higher prices than the competition.
Property Criteria That Matters
I chose this specific property because of several key factors:
Newly built construction: This was critical. New builds mean less maintenance for the first 7-10 years. My repairs and maintenance budget is only 3% monthly because the property is brand new. Older properties often require 5-10% or more.
Cool cabin vibe: The aesthetic appealed to the target demographic. Guests booking Virginia chalets want that mountain retreat experience, and this property delivered.
Great bones: I always look for vaulted ceilings, big windows, deck areas, and awesome views. These structural elements can't be added later—you either have them or you don't. They create the "wow factor" that photographs beautifully and justifies premium pricing.
"What you want to focus on is having a key differentiator within your property so that other people can't just come in and steal and copy what you have."
Competitive analysis: Before purchasing, I analyzed every nearby property. What did they have? What were they missing? How could I improve on the guest experience in ways that would be difficult to replicate?
The money I spent on interior design and amenities was strategically chosen to position myself better than the competition. I cannot stress enough how important it is to invest in really good design and amenities for your property.
The Strategies: Systems That Enable 10-Minute Management
The difference between running a short-term rental as a full-time job versus managing it in 10 minutes per week comes down to how you structure your operations. Here are the exact systems that make passive income possible.
Strategy 1: The Dual VA System
What it is: I employ two virtual assistants, each with distinct responsibilities, creating redundancy and specialization.
Why it works: Most hosts try to do everything themselves or hire one person who becomes overwhelmed. By splitting responsibilities between two VAs with complementary skill sets, operations run smoothly even when one person is unavailable.
The Team Structure:
| Role | Responsibilities | Cost | Source |
|---|---|---|---|
| VA #1 - Operations | Guest messages, cleaner coordination, handyman coordination, day-to-day management | $600/month | Upwork |
| VA #2 - Systems | Listing optimization, pricing adjustments, automation setup, backup for VA #1 | $600/month | Remote Hub |
Results:
24/7 guest communication coverage
No messages fall through the cracks
Pricing stays optimized without my involvement
Cleaner and maintenance issues resolved without my input
How to Implement:
Strategy 2: Boots-on-Ground Team
What it is: Local team members who handle physical tasks at the property.
Why it works: Virtual assistants handle digital coordination, but someone needs to physically be at the property. Building reliable local relationships is essential for remote management.
Team Members:
| Role | Responsibilities | Cost Structure |
|---|---|---|
| Cleaners | Turnover cleaning between guests | $295/turnover (passed to guests via cleaning fee) |
| Handyman | Repairs, maintenance, emergencies | As needed |
| Hot Tub Maintenance | Chemical balance, filter cleaning, repairs | As needed |
The cleaning cost of $295 per turnover might seem high, but I pass this directly to guests through the cleaning fee. It's a neutral expense that ensures professional-quality cleans every time.
How to Build Your Team:
Strategy 3: Differentiation Through Design
What it is: Investing in design elements and amenities that competitors can't easily replicate.
Why it works: When your property offers experiences guests can't find elsewhere, you escape price-based competition entirely.
My Investments:
Hot tub: Essential for Virginia mountain getaway experience
Game room: Pool table, arcade games, entertainment for groups
Theater room: Premium movie-watching experience
Fire pit: Outdoor gathering space for evening entertainment
Neon signs: Instagram-worthy photo opportunities
Accent walls: Design elements that photograph beautifully
Stream lights: Ambient lighting for atmosphere
Professional interior design: Cohesive aesthetic throughout
Total investment in furniture, design, and amenities: $85,200
This might seem like a lot, but consider the return: $710 average nightly rate at 82% occupancy. Generic properties in the same market might command $400-500 per night. That $200+ difference per night multiplied by 300 booked nights equals $60,000+ in additional annual revenue—paying for the design investment in just over one year.
"I cannot stress enough how important it is to invest into a really good design and also amenities for your property."
Strategy 4: The Bridge Method Alternative
What it is: For those without $241,000 to invest, the bridge method allows you to start an Airbnb business for $10,000-$12,000.
Why it works: Instead of buying properties, you lease them from landlords and operate them as short-term rentals. You become a "second landlord" without the mortgage debt or down payment requirements.
How the Bridge Method Works:
Startup Costs (Bridge Method):
| Expense | Typical Range |
|---|---|
| Security deposit | $2,000-$4,000 |
| First month's rent | $2,000-$4,000 |
| Furniture and supplies | $4,000-$6,000 |
| Total | $10,000-$12,000 |
With proper execution, bridge method properties can cash flow $2,500+ per month—an exceptional return on a $10,000-$12,000 investment.
Financial Results: Complete Breakdown
This property generated $212,700 in annual revenue with $120,000 in net cash flow. Here's the complete financial picture.
Revenue Analysis
| Metric | Annual | Monthly Average |
|---|---|---|
| Gross Revenue | $212,700 | $17,730 |
| Total Expenses | $92,400 | $7,670 |
| Net Cash Flow | $120,000 | $10,000 |
Expense Breakdown
Monthly expenses total approximately $7,670, including:
| Expense Category | Notes |
|---|---|
| Mortgage | Principal + interest on $594,000 loan at 9.25% |
| Property Taxes | Annual taxes divided by 12 |
| Insurance | Short-term rental coverage |
| HOA Fee | Community maintenance and amenities |
| Utilities | Electric, gas, water, sewer |
| Cable & Internet | High-speed internet essential for guest satisfaction |
| Virtual Assistants | $1,200 total ($600 x 2) |
| Repairs & Maintenance | 3% of revenue (low because property is new) |
Note: Cleaning costs ($295/turnover) are passed to guests via cleaning fee, so they're revenue-neutral.
Seasonal Performance
Revenue varies significantly by season:
| Season | Monthly Revenue Range | Notes |
|---|---|---|
| Peak (Summer & Winter) | $27,000-$29,000 | Holiday travel, vacation season |
| Shoulder | $15,000-$20,000 | Spring and fall |
| Slow | $13,000-$15,000 | Off-peak periods |
Even in the slowest months, the property generates positive cash flow. Peak months deliver exceptional returns that pull up the annual average.
Return on Investment
| ROI Metric | Value | Calculation |
|---|---|---|
| Cash-on-Cash Return | 52% | $120,000 / $241,100 = 49.8% (rounded) |
| Payback Period | ~2 years | $241,100 / $120,000 = 2.0 years |
| Monthly ROI | 4.1% | $10,000 / $241,100 = 4.1% |
A 52% cash-on-cash return is exceptional by any real estate standard. Traditional rental properties typically deliver 8-12% cash-on-cash returns. This property performs at 4-5x that level.
Key Lessons: What Made This Work
Five critical lessons that transformed this property from a potential nightmare into truly passive income.
Lesson 1: Automation from Day One
The Mistake: Most hosts start managing everything themselves, planning to automate "later" once they're profitable.
What I Learned: "Later" never comes. You build habits, and those habits become your operating reality. By establishing automation and delegation from day one—before the first guest ever booked—I never developed the habit of being constantly available.
Why This Matters: The 10-minute weekly management isn't because I automated after the fact. It's because automation was built into the foundation. The property never required my constant attention, so I never provided it.
"This is the power of creating automation and also delegation processes within a short-term rental so you can spend your time doing what you love and not create a second job for yourself."
Lesson 2: Remote Setup is Possible
The Mistake: Believing you need to be physically present to set up a quality property.
What I Learned: With the right team and communication systems, you can set up a property completely remotely. I never stepped foot in this property before or after going live, yet it generates $212,700 annually with premium guest reviews.
Why This Matters: Geographic limitations disappear. You can invest in the most profitable markets regardless of where you live. Virginia made sense for this property—I don't live there, but the returns justified the investment.
Lesson 3: Differentiation Beats Competition
The Mistake: Competing on price with generic listings.
What I Learned: When you have a key differentiator that competitors can't easily copy, you escape price competition entirely. My $710 average nightly rate isn't despite the competition—it's because I'm not really competing with them.
Why This Matters: Markets that seem "saturated" often have room for differentiated properties. The question isn't "are there too many Airbnbs?"—it's "are there too many Airbnbs like mine?"
"What I did additionally to differentiate myself was looking at nearby properties, seeing what they have and what they don't have, and seeing how I can improve that in a better way for my guests."
Lesson 4: New Construction Reduces Headaches
The Mistake: Buying older properties to save money upfront.
What I Learned: Newly built properties require significantly less maintenance for the first 7-10 years. My repairs and maintenance budget is only 3% because everything is new. Older properties often require 5-10% or more, plus unexpected major repairs.
Why This Matters: Maintenance issues cause guest complaints, emergency calls, and endless headaches. New construction eliminates most of this friction, supporting the passive management model.
Lesson 5: Invest in Design
The Mistake: Furnishing properties cheaply with generic furniture.
What I Learned: The $85,200 I invested in design and amenities wasn't an expense—it was a revenue multiplier. Professional design creates the photos that attract bookings, the experience that generates reviews, and the differentiation that justifies premium pricing.
Why This Matters: In a visual marketplace like Airbnb, design is marketing. Your listing photos are your first impression. A $5,000 furniture budget looks like a $5,000 furniture budget. Guests can tell.
Tools and Systems Used
Here's the complete tech stack and team structure that enables 10-minute weekly management.
Team Overview
| Role | Platform/Source | Monthly Cost | Primary Responsibilities |
|---|---|---|---|
| Virtual Assistant #1 | Upwork | $600 | Guest messages, cleaner coordination, handyman coordination |
| Virtual Assistant #2 | Remote Hub | $600 | Listings, pricing, automations, backup operations |
| Cleaners | Local | $295/turnover | Turnover cleaning (cost passed to guests) |
| Handyman | Local | As needed | Repairs and maintenance |
| Hot Tub Service | Local | As needed | Chemical balance, maintenance |
Hiring Virtual Assistants
Where to find VAs:
Upwork: Large talent pool, escrow payment protection, reviews from previous clients
Remote Hub: Specialized in hospitality and property management VAs
What to look for:
Prior short-term rental or hospitality experience
Excellent written English (guest communication is key)
Availability during your property's peak booking hours
Problem-solving ability (they should handle issues, not escalate everything)
Compensation:
$600/month per VA is competitive for experienced property management assistants. This cost is easily justified—$1,200/month in VA costs supports $17,730/month in revenue.
My Weekly 10-Minute Check-In
What do I actually do in those 10 minutes?
That's it. The systems handle everything else.
Advice: Starting Without Big Capital
"What if I told you that you don't have to have that type of money to set up a property? In fact, you can set up a property without owning it, put no more than $10,000 to $12,000 into it depending on how big the property is, and it can still cash flow $2,500 per month."
The bridge method is how I started, and it still works today.
The Landlord Pitch Script
Here's the approach that works:
"Hey, I love your property. I'm interested in renting your property. However, I'm not a traditional tenant. I operate a vacation rental company, and our clients range anywhere from corporate workers that travel frequently for their jobs—like nurses and other professionals—or families looking for a vacation.
What I do is I place them in a property like yours, and we handle all the management day-to-day. Our team of professional cleaners will come in after every stay to make sure that the property is going to be kept in great condition."
There's more that goes into the full conversation, but that's the general framework. You're not asking for permission to "do Airbnb"—you're presenting yourself as a professional vacation rental operator who will take better care of their property than a traditional tenant.
Bridge Method Step-by-Step
Common Roadblocks
At the end of the day, regardless of whether you do Airbnb or not and decide to do this on your own, there are going to be roadblocks—just like any other venture:
Regulatory restrictions: Living in an area where Airbnb is restricted makes it harder to follow the rules
Market saturation: Some markets genuinely have too much competition
Landlord conversations: Not everyone is comfortable pitching landlords
Capital risk: Even $10,000-$15,000 feels scary when it might not work out
These roadblocks exist. If they didn't, everyone would do this and it wouldn't be profitable. The question is whether you're willing to work through them.
Watch the Full Video
Video highlights:
0:00 - Overview of the property and key numbers
2:30 - Complete investment breakdown ($241,100 total)
5:00 - Management systems and VA structure
7:30 - Market research process
9:00 - The bridge method explained
11:00 - Common roadblocks and how to overcome them
Frequently Asked Questions
How much can you make from one Airbnb property?
This 5-bedroom Virginia chalet generated $212,700 in annual revenue with 82% occupancy, averaging $17,730/month gross and $10,000/month net cash flow after all expenses including the mortgage. That represents a 52% cash-on-cash return on the $241,100 total investment.
Results vary significantly based on market, property type, amenities, and operational efficiency. This property performs at the higher end because of strategic differentiation and optimized systems.
How many hours per week does it take to manage an Airbnb?
With proper systems, just 10 minutes per week. This is achieved through two virtual assistants ($600/month each) who handle guest messages, cleaner coordination, pricing, and automations. The owner only checks in weekly to ensure everything runs smoothly.
Without these systems, hosts typically spend 10-15+ hours per week managing a single property. The key difference is whether you build automation into your foundation or try to do everything yourself.
Can you manage an Airbnb completely remotely?
Yes, absolutely. This property was set up 100% remotely without the owner stepping foot inside before or after going live. Construction, furniture assembly, and ongoing management are all handled by virtual assistants and a boots-on-ground team of cleaners, handymen, and hot tub maintenance professionals.
The key is building a reliable local team and establishing clear communication protocols with your VAs.
What's the biggest risk with Airbnb investing?
The biggest risk is setting up operations incorrectly and creating a second job instead of passive income. As mentioned in the video: "If you do it incorrectly, it can turn into a living nightmare."
Other risks include regulatory changes, market saturation, and economic downturns affecting travel. These can be mitigated through market research, property differentiation, and maintaining financial reserves.
Start Your Airbnb Journey
Ready to build your own automated Airbnb business?
Learn more about Legacy Investing Show programs
Whether you have capital to purchase properties or want to start with the bridge method, the systems and strategies outlined here can help you build genuinely passive short-term rental income.
Related Success Stories
Helpful Resources
About Legacy Investing Show
Legacy Investing Show is Preston Seo's comprehensive Airbnb arbitrage training program. Since founding, the program has:
Trained 2,000+ students across the United States
Generated $10M+ in cumulative student revenue
Built an active community of short-term rental investors
Produced numerous students earning $10K+/month
Preston Seo created Legacy Investing Show to teach the exact systems that scaled his business, providing the mentorship, scripts, and community that accelerate success.
Learn more about the program | Watch free training
This case study is based on actual property performance data from March 2023 through March 2024. All statistics and processes are directly from real operations. Individual results vary based on market, property, effort, and capital invested.
Last updated: March 9, 2026
Preston Seo
Real estate investor and financial educator helping people build generational wealth through smart investing strategies.
Frequently Asked Questions
This 5-bedroom Virginia chalet generated $212,700 in annual revenue with 82% occupancy, averaging $17,730/month gross and $10,000/month net cash flow after all expenses including mortgage. That's a 52% cash-on-cash return on the $241,100 total investment.
With proper systems, just 10 minutes per week. This is achieved through two virtual assistants ($600/month each) who handle guest messages, cleaner coordination, pricing, and automations. The owner only checks in weekly to ensure everything runs smoothly.
Yes. This property was set up 100% remotely without the owner stepping foot inside before or after going live. Construction, furniture assembly, and ongoing management are handled by virtual assistants and a boots-on-ground team of cleaners, handymen, and hot tub maintenance.
Using the bridge method (subleasing from landlords), you can start with $10,000-$12,000 covering security deposit, first month's rent, furniture, and supplies. This can generate $2,500+/month profit without buying property or taking on mortgage debt.
The bridge method means renting properties from landlords and subletting them as short-term rentals. You pitch landlords on your vacation rental company, guarantee professional cleaning and maintenance, and sign 1-3 year sub-contracts. This allows starting without purchasing real estate.
Monthly expenses include: mortgage/rent, property taxes, insurance, HOA fees, utilities, cable/internet, virtual assistant fees ($1,200 total), cleaning coordination, repairs/maintenance budget (3% for new properties), and hot tub maintenance. Total expenses for this property: $7,670/month.
Key differentiators that competitors can't easily copy: newly built properties (less maintenance for 7-10 years), unique design elements like cabin vibes, structural features like vaulted ceilings and big windows, and amenities competitors lack like hot tubs, game rooms, and theater rooms.
Yes. This property achieved 52% cash-on-cash return in 2023-2024. Summer and winter months generated $27,000-$29,000/month in revenue, with slower months at $13,000-$15,000. Success depends on market research, property differentiation, and efficient operations.
Search for rental listings in your target market and call landlords directly. Explain you operate a vacation rental company serving corporate workers, traveling nurses, and families. Emphasize professional cleaning after every stay and that you handle all management. Offer 1-3 year contracts based on your confidence level.
Essential team members: 2 virtual assistants from Upwork or Remote Hub ($600/month each) - one for guest messaging and coordination, one for listings, pricing, and automations. Boots-on-ground: cleaners ($295/turnover passed to guests), handyman (as needed), and specialized maintenance like hot tub service.