3856 Nutmeg Ct Rockingham, VA, 22801
3 bed β’ 3 bath β’ 9 guests
Est. $959/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-12.48%
Cap Rate
3.32%
STR 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 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: -