711 Gemstone Ln Virginia Beach, Virginia, 23462-1189
2 bed • 2.5 bath • 6 guests • $220,300
Annual Revenue
$37,967
Profit (Cash Flow)
$4,495
Cap Rate
8.8%
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $189/night at 55% occupancy ($37,967) Airbtics projects $175/night at 64% occupancy ($40,907)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$37,967
$37,967
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$41,634 | $136 | 74% | 2 | 2 | 7 | 1 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (64) | Profile | |
$29,742 | $108 | 71% | 2 | 1 | 4 | 30 | $137 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.7 (22) | Profile | |
$45,451 | $167 | 70% | 2 | 3 | 5 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (90) | Profile | |
$43,578 | $170 | 67% | 2 | 2 | 7 | 1 | $40 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (81) | Profile | |
$31,089 | $132 | 58% | 2 | 1 | 4 | 30 | $90 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.5 (35) | Profile |
Return Metrics
7.84% 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
7.84%
Cap Rate
8.78%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$10,456
Deductible property tax
$2,181
Your total deduction
$24,621
Your adjusted annual income
$150,000 - $24,621 = $125,379
Taxes on $125,379 (30%)
$37,614
Your old tax bill
$45,000
Your new tax bill
$37,614
Estimated tax savings
$7,386
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com