208 E 18th St Richmond, VA, 23224
2 bed • 2 bath • 6 guests
Est. $1,302/mo

Inquire about this property
Contact Agent
$271,500
Zestimate
Airbnb Investor Score
-$3,929
Annual Profit
5.3%
Cap Rate
-5.7%
Cash on Cash
$32,258
Annual Revenue
This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $163/night at 58% occupancy.Projected nightly rate is $138/night at 64% 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.
$34,009
Avg annual revenue
64%
Avg occupancy rate
$138
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$40k
$55k
Sign up to see the data on 40 all comparables
-$3,930
Profit
Revenue
$32,258
Operating Expenses
$17,874
Operating Income
$14,385
Mortgage & Taxes
$18,315
Profit (Cash Flow)
-$3,930
$68,945
Cash Investment
Down Payment
$54,300
Renos & Furnishing
$6,500
Closing Costs
$8,145
Total
$68,945
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.69%
Cap Rate
5.29%
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
$12,886
Deductible property tax
$2,688
Your total deduction
$31,724
Your adjusted annual income
$150,000 - $31,724 = $118,276
Taxes on $118,276 (30%)
$35,483
Your old tax bill
$45,000
Your new tax bill
$35,483
Estimated tax savings
$9,517
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:
2,892 sqft
Year built:
1920
Size:
760 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 2,892 sqft
- Building area: 760 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Central Air
- View: -
- Parking: Driveway, No Garage, Unpaved
- Amenities: Dishwasher, Electric Cooking, Electric Water Heater, Disposal, Microwave, Refrigerator, Range Hood, Stove
- Price per square foot: $357
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: S0000235026
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $131,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $271,500
Schools
- Elementary School: Blackwell Elementary School with 1/10 star rating
- Middle School: Binford Middle School with 2/10 star rating
- High School: Armstrong High School with 2/10 star rating