property-location

15501 Heth Dr Mineral, Virginia

4 bed • 4 bath • 10 guests

Purchase Price

Est. $NaN/mo

Manual revenue input

70th revenue percentile

 

 


$73,378

Annual Revenue

Median of 25 comps selected by Jordan, creator of this analysis.

$10k

$70k

$125k

$185k

Not Your Average Lake House - 4 BR 15 guests
$186,497
$787
51%
411154.53$509❌✅✅Yes / Yes❌⭐️ 4.99 (176)Profile
Lakefront Lake Anna, Boat Dock, Hot Tub, Deck View
$175,978
$762
43%
412163.52$540❌✅❌Yes / Yes❌⭐️ 4.97 (32)Profile
4BR Lakefront Lake Anna - Views, Boat Dock, Games
$169,307
$482
70%
471232$461❌❌✅Yes / Yes❌⭐️ 4.97 (77)Profile
Lakefront Mad Hen: Hot Tub Firepit Dock Game Room
$124,889
$562
57%
47123.53$481❌✅✅Yes / Yes❌⭐️ 4.87 (38)Profile
Weekend at Bernie's
$113,904
$497
50%
54124.52$351❌❌❌Yes / Yes❌⭐️ 5 (20)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,482/mo

Avg profit / month

$6,803/mo

Best profit month

Jul $14,583

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

105.6%

Cap Rate

34.14%

Profit (Cummulative)

$81,634

$2,479

$11,000

$9,150

$4,063

Total Gain

$97,325

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.