BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3856 Nutmeg Ct, Rockingham, VA 22801

3 bed β€’ 3 bath β€’ 9 guests β€’ $200,000

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$23,376

Profit (Cash Flow)

-$6,835

Cap Rate

3.3%

Annual Revenue

$23,376

AirDNA projects $160/night at 40% occupancy ($23,375). Airbtics projects $222/night at 51% occupancy ($41,352). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 40% occupancy rate, $160 rate per night.

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

Percentiles25%50%75%90%
Revenue$22,999$34,985$60,234$90,701
Occupancy39%51%55%74%
Nightly Rate$156$181$292$328

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Dove's Nest
$25,966
$153
45%
322$45❌❌❌Y / Y⭐️ 4.8 (32)
Southern Charm Retreat
$20,144
$133
37%
322$150βœ…βŒβœ…Y / Y⭐️ 5 (57)
The Farmhouse at Fort Lynne- close to Harrisonburg
$26,791
$219
30%
321$219βŒβŒβœ…Y / Y⭐️ 4.8 (16)
Home in Harrisonburg, Sleeps 6, 1/4 Mile off I-81
$20,178
$168
32%
331$75❌❌❌Y / Y⭐️ 5 (16)
3 bedroom house filled with light and love!
$65,276
$317
55%
321$150❌❌❌Y / Y⭐️ 5 (20)
Friendly City Garden Sanctuary Three Bedroom Suite
$35,279
$189
51%
312$0❌❌❌N / Y⭐️ 5 (131)
Modern Farmhouse in Dayton
$34,140
$173
52%
321$100βŒβŒβœ…Y / Y⭐️ 4.9 (48)
The Dayton Cottage: 1880s renovated house
$43,819
$152
74%
322$60βŒβŒβœ…Y / Y⭐️ 4.8 (34)
Your Home Away from Home in Downtown Harrisonburg
$119,177
$402
81%
311$0βŒβŒβœ…Y / Y⭐️ 5 (3)
The Brook Bungalow near Downtown Harrisonburg
$65,592
$320
56%
322$0❌❌❌Y / Y⭐️ 5 (32)

Return Metrics

-12.48% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$6,834-$13,669-$20,503-$27,338-$34,172-$68,345-$205,037
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,964$4,050$6,265$8,616$11,113$26,102$160,000
Down Payment$40,000$40,000$40,000$40,000$40,000$40,000$40,000
Property Appreciation$6,000$12,180$18,545$25,101$31,854$68,783$285,452
Total Return$41,130$42,561$44,307$46,380$48,794$66,540$280,414

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-12.48%

Cap Rate

3.32%

Return on Investment

2.06%

property-location

3856 Nutmeg Ct Rockingham, VA, 22801

3 bed β€’ 3 bath β€’ 9 guests

Est. $959/mo

Agent

This property is for sale!

Contact Agent

-47

Airbnb Investor Score

-$6,834

Annual Profit

3.3%

Cap Rate

-12.5%

Cash on Cash

$23,376

Annual Revenue

BNBCalc predicts this property will get $222 per night with 51% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Top 71% of comparables

Top 71% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$45,636

Avg annual revenue

51%

Avg occupancy rate

$222

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$85k

$120k

Sign up to see the data on 10 all comparables

-$6,835

Profit

Revenue

$23,376

Operating Expenses

$16,719

Operating Income

$6,657

Mortgage & Taxes

$13,491

Profit (Cash Flow)

-$6,835

$54,750

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$8,750

Closing Costs

$6,000

Total

$54,750

DSCR Ratio

Weak

0.49

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-12.48%

Cap Rate

3.32%

Profit (Cummulative)

-$6,835

$1,965

$8,750

$6,000

$0

Total Gain

$1,130

STR 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

$9,492

Deductible property tax

$1,980

Your total deduction

$27,856

Your adjusted annual income

$150,000 - $27,856 = $122,144


Taxes on $122,144 (30%)

$36,643

Your old tax bill

$45,000

Your new tax bill

$36,643


Estimated tax savings

$8,357

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

Property Overview

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

Lot size:

-

Year built:

-

Size:

-

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: Active
  • Property Use: SFR
  • Stories: -
  • Lot size: -
  • Building area: -
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -