BNBCalc.com Investment Analysis Report of Overlook Mountain Rd, Elkton, VA

8 bed • 8 bath • 20 guests • $891,000

BNB

Calc

Return Metrics

22.19% 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

22.19%

Cap Rate

12.34%

Return on Investment

37.97%

Annual Revenue

$142,193

Airbtics projects $683/night at 57% occupancy ($142,193). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$74,224$135,773$215,073$300,089
Occupancy44%56%71%86%
Nightly Rate$456$656$820$944

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

FOX DEN CABIN
$228,175
$1,593
39%
89162$395✅✅✅N / Y⭐️ 5 (44)Profile

B

Shenandoah Oasis Luxury Vacation Rental 7 Bedrooms
$50,816
$452
30%
75162$195✅✅❌N / Y⭐️ 4.8 (100)Profile

C

Grand Log Home Billiard Hot Tub Gameroom
$159,430
$762
56%
85201$250✅✅✅N / Y⭐️ 4.6 (136)Profile

D

Tri-Level Log Cabin Hot Tub Pacman Firepit Pool
$100,769
$438
62%
76181$275✅✅✅N / Y⭐️ 4.5 (63)Profile

E

Relaxation and Adventure Await You at Sungrazer
$58,636
$348
45%
74181$264✅❌✅N / Y⭐️ 4.8 (31)Profile

Operating Expenses

Monthly Expenses

$2,680

Annual Expenses

$32,165

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,885

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,185

Management & Platform Fees

$355

Platform Fee (i.e. Airbnb)

$355

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$5,008

Annual Mortgage & Tax

$60,096

Downpayment

Purchase Price

$891,000

Percent Down

20%

Total Downpayment

$178,200

Total Loan Amount

$712,800

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$4,274

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$735

Mortgage Insurance (PMI)

0%

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

$42,288

Deductible property tax

$8,821

Est. Depreciation Value

$423,163

Profit on this property

$110,028

Your total deduction

$364,243

So, your new taxable income is your previous income minus your total deduction ($150,000 - $364,243)

-$214,243

Your old tax bill

$45,000

Your new tax bill

-$64,273

Estimated tax savings

$109,273

property-location

Overlook Mountain Rd Virginia, 22827

8 bed • 8 bath • 20 guests

Purchase Price

Est. $4,274/mo

Agent

Inquire about this property

Contact

$83,100

Zestimate

128

Airbnb Investor Score

$49,932

Annual Profit

12.3%

Cap Rate

22.2%

Cash on Cash

$142,193

Annual Revenue

BNBCalc predicts this property will get $683 per night with 57% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

23

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 23 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

22.19%

Cap Rate

12.34%

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

$42,288

Deductible property tax

$8,821

Your total deduction

$75,866

Your adjusted annual income

$150,000 - $75,866 = $74,134

Taxes on $74,134 (30%)

$22,240

Your old tax bill

$45,000

Your new tax bill

$22,240

Estimated tax savings

$22,760

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