239 Potomac Dr Heathsville, Virginia, 22473
3 bed • 2 bath • 9 guests
Est. $2,996/mo
Inquire about this property
Contact Agent
$624,700
Zestimate
Airbnb Investor Score
-$7,596
Annual Profit
5.5%
Cap Rate
-5.0%
Cash on Cash
$55,429
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $249/night at 34% occupancy.Projected nightly rate is $271/night at 56% occupancy.
Top 53% of comparables
Top 44% 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.
$57,451
Avg annual revenue
56%
Avg occupancy rate
$271
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$50k
$80k
$105k
Sign up to see the data on 40 all comparables
-$7,597
Profit
Revenue
$55,429
Operating Expenses
$20,886
Operating Income
$34,544
Mortgage & Taxes
$42,140
Profit (Cash Flow)
-$7,597
$152,181
Cash Investment
Down Payment
$124,940
Renos & Furnishing
$8,500
Closing Costs
$18,741
Total
$152,181
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.99%
Cap Rate
5.52%
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
$29,649
Deductible property tax
$6,185
Your total deduction
$70,658
Your adjusted annual income
$150,000 - $70,658 = $79,342
Taxes on $79,342 (30%)
$23,803
Your old tax bill
$45,000
Your new tax bill
$23,803
Estimated tax savings
$21,197
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:
1.06 sqft
Year built:
2000
Size:
1,536 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Electric, Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 1.06 sqft
- Building area: 1,536 sqft
- Garage: No
- Heating: Electric, heat pump
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Heat Pump
- View: Water
- Parking: Off Street, Oversized
- Amenities: Dryer, Dishwasher, Electric Cooking, Electric Water Heater, Microwave, Refrigerator, Stove, Tankless Water Heater, Washer
- Price per square foot: $406
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 12A10210
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $378,200
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $624,700
Schools
- Elementary School: Northumberland Elementary School with 6/10 star rating
- Middle School: Northumberland Middle School with 4/10 star rating
- High School: Northumberland High School with 6/10 star rating