10609 McGaheysville Rd McGaheysville, Virginia, 22840
3 bed • 2 bath • 9 guests
Est. $1,867/mo
Inquire about this property
Contact Agent
$387,300
Zestimate
Airbnb Investor Score
-$6,232
Annual Profit
5.1%
Cap Rate
-6.4%
Cash on Cash
$38,745
Annual Revenue
This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $264/night at 48% occupancy.Projected nightly rate is $204/night at 52% occupancy.
Top 51% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$40,456
Avg annual revenue
52%
Avg occupancy rate
$204
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$75k
$100k
Sign up to see the data on 40 all comparables
-$6,233
Profit
Revenue
$38,745
Operating Expenses
$18,717
Operating Income
$20,028
Mortgage & Taxes
$26,261
Profit (Cash Flow)
-$6,233
$98,039
Cash Investment
Down Payment
$77,860
Renos & Furnishing
$8,500
Closing Costs
$11,679
Total
$98,039
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.35%
Cap Rate
5.14%
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
$18,477
Deductible property tax
$3,854
Your total deduction
$45,973
Your adjusted annual income
$150,000 - $45,973 = $104,027
Taxes on $104,027 (30%)
$31,208
Your old tax bill
$45,000
Your new tax bill
$31,208
Estimated tax savings
$13,792
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:
0.39 sqft
Year built:
2025
Size:
1,413 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 0.39 sqft
- Building area: 1,413 sqft
- Garage: Yes
- Heating: Central, heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air, Heat Pump
- View: -
- Parking: Attached, Electricity, Garage Faces Front, Garage, Garage Door Opener
- Amenities: -
- Price per square foot: $274
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 149A235B
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $387,300
Schools
- Elementary School: Mcgaheysville Elementary School with 5/10 star rating
- Middle School: Elkton Middle School with 2/10 star rating
- High School: East Rockingham High School with 7/10 star rating