BNBCalc Short Term Rental Investment Analysis 12079 Back Rd Toms Brook VA 22660

2 bed • 2 bath • 9 guests • $1

BNB

Calc

Annual Revenue

$49,702

Profit (Cash Flow)

$30,161

Cap Rate

3016109.1%

Annual Revenue

$49,702

AirDNA projects $243/night at 56% occupancy ($49,702).

BNB Calc projects a 56.00000000000001% occupancy rate, $243 rate per night.

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

Return Metrics

463.99% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$30,161	$60,322	$90,483	$120,644	$150,805	$301,610	$904,830
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$1
Total Return	$30,162	$60,323	$90,484	$120,645	$150,806	$301,611	$904,833

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

463.99%

Cap Rate

3,016,109.1%

Return on Investment

463.99%

12079 Back Rd Toms Brook, VA, 22660

2 bed • 2 bath • 9 guests

Purchase Price

Est. $0/mo

Inquire about this property

Contact Agent

$334,600

Zestimate

$49,702

Annual Revenue

AirDNA projects $243/night at 56% occupancy ($49,702.4).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$30,161

Profit

Revenue

$49,702

Operating Expenses

$19,541

Operating Income

$30,161

Mortgage & Taxes

Profit (Cash Flow)

$30,161

$6,500

Cash Investment

Down Payment

Renos & Furnishing

$6,500

Closing Costs

Total

$6,500

DSCR Ratio

Strong

447116.80

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

463.99%

Cap Rate

3,016,109.1%

Return on Investment

463.99%

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

Deductible property tax

Your total deduction

-$28,211

Your adjusted annual income

$150,000 - -$28,211 = $178,211

Taxes on $178,211 (30%)

$53,463

Your old tax bill

$45,000

Your new tax bill

$53,463

Estimated tax savings

-$8,463

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:

87,556 sqft

Year built:

1891

Size:

2,032 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
245 Keller Rd	3	1	1,144	-	21,780	1965	$195,000	-
12225 Back Rd	3	1	1,844	-	264,104	1940	$310,000	20
2808 Mt Hebron Rd	3	3	1,232	-	59,372	1988	$385,000	-
12354 Back Rd	3	1	1,743	-	83,112	1940	$325,000	-
12246 Back Rd	4	2	2,260	-	43,996	1940	$399,000	-
1479 Country Brook Rd	3	3	1,808	-	69,043	2003	$355,000	-
2210 Brook Creek Rd	3	2	1,703	-	158,253	1975	$359,900	-
184 Manor Hill Dr	3	2	1,796	-	203,861	1996	$410,000	-
1503 Country Brook Rd	3	2	1,344	-	134,731	2003	$374,900	40
180 Holstein Ln	3	4	2,416	-	130,680	1999	$600,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 87,556 sqft

Building area: 2,032 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 022 A 101

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $232,200

County Est. Land Value: $60,100

Assessed Land Value: $60,100

County Est. Structure Value: $172,100

Market Estimate: $289,684