210 Vista Links Drive Buena Vista, Virginia, 24416-4728
1 bed • 1 bath • 2 guests
Est. $2,284/mo
This property is for sale!
Contact Agent
$30,586
Annual Revenue
BNBCalc predicts this property will get $170 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 54% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$38,029
Avg annual revenue
61%
Avg occupancy rate
$170
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 15 all comparables
-$19,187
Profit
Revenue
$30,586
Operating Expenses
$17,656
Operating Income
$12,929
Mortgage & Taxes
$32,116
Profit (Cash Flow)
-$19,187
$113,753
Cash Investment
Down Payment
$95,220
Renos & Furnishing
$4,250
Closing Costs
$14,283
Total
$113,753
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-16.86%
Cap Rate
2.71%
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
$22,596
Deductible property tax
$4,713
Your total deduction
$70,652
Your adjusted annual income
$150,000 - $70,652 = $79,348
Taxes on $79,348 (30%)
$23,804
Your old tax bill
$45,000
Your new tax bill
$23,804
Estimated tax savings
$21,196
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:
14,593 sqft
Year built:
2007
Size:
2,236 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 |
|---|---|---|---|---|---|---|---|---|
| 201 Carter Farm Dr | 3 | 2 | 1,798 | - | 88,427 | 1987 | $0 | - |
| 200 Vista Links Dr | 3 | - | 2,034 | - | 17,032 | 2023 | $429,000 | - |
| 275 Vista Links Dr | 3 | 2 | 3,112 | - | 5,706 | 2007 | $336,000 | - |
| 295 Vista Links Dr | 3 | 2 | 3,112 | - | 0 | 2007 | $340,000 | 70 |
| 285 Vista Links Dr | 3 | 2 | 3,112 | - | 0 | 2007 | $335,000 | - |
| 100 Vista Links Dr | - | - | 3,045 | - | 3,997,196 | 2014 | $999,500 | - |
| 821 Orchard Ave | 3 | 2 | 1,960 | - | 0 | 1900 | $86,000 | 17 |
| 29 Deer Haven Dr | 3 | 2 | 2,133 | - | 90,474 | 1992 | $282,200 | - |
| 305 Vista Links Dr | 3 | 2 | 3,112 | - | 0 | 2007 | $345,000 | - |
| 20 Pathfinder Dr | 3 | 2 | 1,344 | - | 0 | 2007 | $229,000 | 34 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 14,593 sqft
- Building area: 2,236 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: MXR
- Land Use: Residential
- Parcel Number: 31- A- - - 10
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: $288,000
- County Est. Land Value: $72,000
- Assessed Land Value: $72,000
- County Est. Structure Value: $216,000
Market Estimate: $336,503
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/28/23 | $340,000 | 0% | Billy W Smith, Nancy L Abbott |
| 11/18/22 | $250,000 | 95% | Eric Hanson, Abigail Hanson |
Ownership
- Name: Billy W Smith
- Owner Occupied: Yes
- Owner Mailing Address: 210 Vista Links Dr, Buena Vista, Va 24416
- Years Owned: 10
- Home Equity: $33,400
- Mortgage Balance Remaining: $238,400
- Financed amount: 95%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No