BNBCalc.com Investment Analysis Report of 192 Locust Grove Rd, Front Royal, VA, 22630

1 bed • 1 bath • 3 guests • $250,000

BNB

Calc

Return Metrics

5.56% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.56%

Cap Rate

8.11%

Return on Investment

21.68%

Annual Revenue

$39,052

AirDNA projects $198/night at 54% occupancy ($39,051). Airbtics projects $149/night at 48% occupancy ($26,122). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$13,141$23,085$44,598$63,987
Occupancy30%45%64%83%
Nightly Rate$117$137$185$205

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Sunny Front Royal Vacation Rental w/ Hot Tub!
$33,259
$263
31%
1242$155❌✅❌N / Y⭐️ 4.8 (14)Profile

B

*Swanky Sexy w/ Hot Tub, River Views, & FUN*
$55,985
$195
76%
1121$109❌✅❌N / Y⭐️ 5 (132)Profile

C

The Loft at Pine Haven
$12,876
$122
26%
1131$60❌❌❌N / N⭐️ 5 (71)Profile

D

Cozy 1BR for Couples & Solo Travel~No Cleaning Fee
$19,764
$135
40%
1121$0❌❌✅N / Y⭐️ 5 (97)Profile

E

Private apartment near center city
$28,953
$122
64%
1122$75❌❌❌N / Y⭐️ 4.9 (119)Profile

Operating Expenses

Monthly Expenses

$1,563

Annual Expenses

$18,757

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,025

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$325

Management & Platform Fees

$98

Platform Fee (i.e. Airbnb)

$98

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,405

Annual Mortgage & Tax

$16,860

Downpayment

Purchase Price

$250,000

Percent Down

20%

Total Downpayment

$50,000

Total Loan Amount

$200,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,199

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$206

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

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: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Est. Depreciation Value

$117,861

Profit on this property

$20,295

Your total deduction

$111,906

So, your new taxable income is your previous income minus your total deduction ($150,000 - $111,906)

$38,094

Your old tax bill

$45,000

Your new tax bill

$11,428

Estimated tax savings

$33,572

property-location

192 Locust Grove Rd Front Royal, Virginia, 22630

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,199/mo

Agent

Inquire about this property

Contact Agent

$67,300

Zestimate

46

Airbnb Investor Score

$3,435

Annual Profit

8.1%

Cap Rate

5.6%

Cash on Cash

$39,052

Annual Revenue

BNBCalc predicts this property will get $149 per night with 48% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.56%

Cap Rate

8.11%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$11,865

Deductible property tax

$2,475

Your total deduction

$31,602

Your adjusted annual income

$150,000 - $31,602 = $118,398

Taxes on $118,398 (30%)

$35,519

Your old tax bill

$45,000

Your new tax bill

$35,519

Estimated tax savings

$9,481

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com