1233 Rowland Dr Herndon, VA, 20170
5 bed • 3 bath • 15 guests
Est. $21/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$73,439
Annual Profit
1675.8%
Cap Rate
533.6%
Cash on Cash
$100,479
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $403/night at 51% occupancy.Projected nightly rate is $393/night at 70% occupancy.
Top 60% of comparables
Top 36% of comparables
Seasonality
Sign up to view the full seasonality chart
37
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$99,395
Avg annual revenue
70%
Avg occupancy rate
$393
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$40k
$110k
$180k
$255k
Sign up to see the data on 37 all comparables
$73,440
Profit
Revenue
$100,479
Operating Expenses
$26,742
Operating Income
$73,736
Mortgage & Taxes
$297
Profit (Cash Flow)
$73,440
$13,762
Cash Investment
Down Payment
$880
Renos & Furnishing
$12,750
Closing Costs
$132
Total
$13,762
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
533.64%
Cap Rate
1,675.82%
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
$209
Deductible property tax
$44
Your total deduction
-$71,292
Your adjusted annual income
$150,000 - -$71,292 = $221,292
Taxes on $221,292 (30%)
$66,388
Your old tax bill
$45,000
Your new tax bill
$66,388
Estimated tax savings
-$21,388
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:
17,122 sqft
Year built:
1990
Size:
2,827 sqft
Type:
SFR
Parking:
2
Heating:
Heat Pump
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 11725 Lake Forest Dr | 4 | 3 | 3,014 | - | 20,579 | 1993 | $0 | - |
| 1235 Rowland Dr | 5 | 3 | 2,700 | - | 16,653 | 1990 | $0 | - |
| 12114 Sandy Ct | 5 | 3 | 3,969 | - | 17,070 | 1988 | $1,030,000 | - |
| 12103 Courtney Ct | 5 | 3 | 2,889 | - | 18,660 | 1988 | $950,000 | - |
| 1205 Cameo Ct | 4 | 3 | 2,944 | - | 13,483 | 1989 | $925,000 | - |
| 12105 Courtney Ct | 4 | 2 | 2,700 | - | 17,359 | 1988 | $950,000 | 15 |
| 12100 Sandy Ct | 4 | 2 | 2,865 | - | 20,305 | 1988 | $0 | - |
| 12104 Sandy Ct | 4 | 2 | 2,865 | - | 17,955 | 1988 | $0 | - |
| 1232 Rowland Dr | 4 | 3 | 2,751 | - | 18,620 | 1988 | $0 | - |
| 1219 Admiral Zumwalt Ln | 4 | 3 | 3,744 | - | 36,509 | 2004 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 17,122 sqft
- Building area: 2,827 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PDH-1(RESIDENTIAL 1 DU/AC
- Land Use: Residential
- Parcel Number: 011-1-10-0048
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $749,310
- County Est. Land Value: $279,000
- Assessed Land Value: $279,000
- County Est. Structure Value: $470,310
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 01/18/13 | $599,900 | 79% | Salman Haq |
| 05/24/05 | $600,000 | 69% | Stephen P Power, Thomas,Sarah J |
Ownership
- Name: Salman Haq
- Owner Occupied: Yes
- Owner Mailing Address: 1233 Rowland Dr, Herndon, VA 20170
- Years Owned: 141
- Home Equity: $538,000
- Mortgage Balance Remaining: $430,000
- Financed amount: 69%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No