BNBCalc.com Investment Analysis Report of 3012 W Leigh St, Richmond, VA, 23230

2 bed • 2 bath • 5 guests • $109,000

BNB

Calc

Return Metrics

53.46% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

53.46%

Cap Rate

22.22%

Return on Investment

67.21%

Annual Revenue

$43,566

AirDNA projects $168/night at 71% occupancy ($43,566). Airbtics projects $137/night at 67% occupancy ($33,525). Airbtics predicts this property will perform in the 44% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$24,854$35,490$47,493$57,185
Occupancy58%67%81%84%
Nightly Rate$113$138$153$177

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Scott's Addition Gem with a View, Private Sleeps 4
$20,917
$127
45%
2142$0❌❌❌N / Y⭐️ 4.9 (278)Profile

B

Scott's Addition Rowhouse
$53,771
$176
83%
2343$50❌❌✅N / Y⭐️ 5 (117)Profile

C

Townhome in Museum District
$26,410
$87
76%
2141$85❌❌❌N / Y⭐️ 4.7 (94)Profile

D

Townhome near Scotts Addition
$32,022
$124
67%
2141$85❌❌❌N / Y⭐️ 4.5 (36)Profile

E

Museum District Charm + Scotts Addition Fun
$41,323
$217
49%
2161$75❌❌✅N / Y⭐️ 5 (110)Profile

Operating Expenses

Monthly Expenses

$1,612

Annual Expenses

$19,344

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,063

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$363

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$612

Annual Mortgage & Tax

$7,344

Downpayment

Purchase Price

$109,000

Percent Down

20%

Total Downpayment

$21,800

Total Loan Amount

$87,200

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$523

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$90

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

$5,173

Deductible property tax

$1,079

Est. Depreciation Value

$54,361

Profit on this property

$24,223

Your total deduction

$36,391

So, your new taxable income is your previous income minus your total deduction ($150,000 - $36,391)

$113,609

Your old tax bill

$45,000

Your new tax bill

$34,083

Estimated tax savings

$10,917

property-location

3012 W Leigh St Richmond, Virginia, 23230

2 bed • 2 bath • 5 guests

Purchase Price

Est. $523/mo

Agent

Inquire about this property

Contact Agent

$227,900

Zestimate

301

Airbnb Investor Score

$16,878

Annual Profit

22.2%

Cap Rate

53.5%

Cash on Cash

$43,566

Annual Revenue

BNBCalc predicts this property will get $137 per night with 67% occupancy, putting it in the top 44% 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

53.46%

Cap Rate

22.22%

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

$5,173

Deductible property tax

$1,079

Your total deduction

-$703

Your adjusted annual income

$150,000 - -$703 = $150,703

Taxes on $150,703 (30%)

$45,211

Your old tax bill

$45,000

Your new tax bill

$45,211

Estimated tax savings

-$211

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