231 Blue Bell Ln Strasburg, Virginia, 22657
3 bed • 2 bath • 9 guests
Est. $2,459/mo
Inquire about this property
Contact Agent
$512,700
Zestimate
Airbnb Investor Score
$5,709
Annual Profit
7.9%
Cap Rate
4.5%
Cash on Cash
$62,040
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $278/night at 47% occupancy.Projected nightly rate is $228/night at 57% occupancy.
Top 51% of comparables
Top 16% 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.
$49,730
Avg annual revenue
57%
Avg occupancy rate
$228
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$85k
$115k
Sign up to see the data on 40 all comparables
$5,710
Profit
Revenue
$62,040
Operating Expenses
$21,745
Operating Income
$40,295
Mortgage & Taxes
$34,585
Profit (Cash Flow)
$5,710
$126,421
Cash Investment
Down Payment
$102,540
Renos & Furnishing
$8,500
Closing Costs
$15,381
Total
$126,421
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
4.51%
Cap Rate
7.85%
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
$24,333
Deductible property tax
$5,076
Your total deduction
$46,255
Your adjusted annual income
$150,000 - $46,255 = $103,745
Taxes on $103,745 (30%)
$31,123
Your old tax bill
$45,000
Your new tax bill
$31,123
Estimated tax savings
$13,877
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:
3 sqft
Year built:
2002
Size:
1,728 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Forced Air, Other, Propane
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 3 sqft
- Building area: 1,728 sqft
- Garage: Yes
- Heating: Forced air, other, propane
- Pool: No
- Fireplaces: 2
- Basement: No
- Cooling: Central Air, Electric
- View: Mountain(s), Trees/Woods
- Parking: Oversized, Gravel, Detached, Detached Carport, Driveway
- Amenities: Refrigerator, Dishwasher, Oven/Range - Electric, Microwave, Washer, Dryer, Electric Water Heater
- Price per square foot: $295
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 024 05 006
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $335,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $510,200
Schools
- Elementary School: Sandy Hook Elementary School with 6/10 star rating
- Middle School: Signal Knob Middle School with 4/10 star rating
- High School: Strasburg High School with 7/10 star rating