1308 Cassia St Herndon, Virginia, 20170-2522
4 bed • 3 bath • 12 guests
Est. $3,770/mo

Inquire about this property
Contact Agent
$786,100
Zestimate
$75,606
Annual Revenue
This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
Projected nightly rate is $420/night at 54% occupancy.Projected nightly rate is $276/night at 75% occupancy.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
-$931
Profit
Revenue
$75,606
Operating Expenses
$23,509
Operating Income
$52,097
Mortgage & Taxes
$53,028
Profit (Cash Flow)
-$931
$191,553
Cash Investment
Down Payment
$157,220
Renos & Furnishing
$10,750
Closing Costs
$23,583
Total
$191,553
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.48%
Cap Rate
6.62%
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
$37,309
Deductible property tax
$7,782
Your total deduction
$74,163
Your adjusted annual income
$150,000 - $74,163 = $75,837
Taxes on $75,837 (30%)
$22,751
Your old tax bill
$45,000
Your new tax bill
$22,751
Estimated tax savings
$22,249
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:
10,704 sqft
Year built:
1987
Size:
3,140 sqft
Type:
SFR
Parking:
2
Heating:
FORCED AIR
Sold Comparables
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
1350 Rock Chapel Rd | 5 | 4 | 2,464 | - | 10,949 | 1983 | $0 | - |
12302 Valley High Rd | 4 | 3 | 2,983 | - | 11,538 | 1986 | $813,000 | 53 |
12328 Exbury St | 4 | 4 | 1,511 | - | 9,892 | 1985 | $740,000 | 12 |
12327 Cliveden St | 3 | 3 | 1,699 | - | 9,377 | 1987 | $694,900 | - |
12270 Exbury St | 3 | 4 | 1,829 | - | 10,680 | 1986 | $765,000 | 21 |
12269 Exbury St | 3 | 3 | 1,549 | - | 8,575 | 1986 | $616,500 | 83 |
1323 Stourhead Ct | 3 | 3 | 1,778 | - | 8,502 | 1985 | $495,000 | 67 |
12312 Cliveden St | 4 | 4 | 2,909 | - | 8,513 | 1987 | $0 | - |
12324 Cliveden St | 4 | 3 | 3,050 | - | 10,605 | 1987 | $0 | - |
12316 Cliveden St | 4 | 5 | 3,337 | - | 8,514 | 1987 | $935,000 | 25 |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,704 sqft
- Building area: 3,140 sqft
- Garage: Yes
- Heating: Forced air
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: R-3(RESIDENTIAL 3 DU/AC)
- Land Use: Residential
- Parcel Number: 011-1-08-04-0112
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $721,430
- County Est. Land Value: $255,000
- Assessed Land Value: $255,000
- County Est. Structure Value: $466,430
Market Estimate: $801,368
Sale history
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
03/23/10 | $490,000 | 47% | Aaron P Banikiotes, Jessica L Banikiotes |
Ownership
- Name: Aaron P Banikiotes
- Owner Occupied: Yes
- Owner Mailing Address: 1308 Cassia St, Herndon, Va 20170
- Years Owned: 166
- Home Equity: $545,300
- Mortgage Balance Remaining: $250,000
- Financed amount: 47%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- High School: Herndon High School with 2/10 star rating