3700 Sandpiper Rd 104 Virginia Beach, VA, 23456
3 bed • 2 bath • 9 guests
Est. $4,029/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$6,600
Annual Profit
6.0%
Cap Rate
-3.3%
Cash on Cash
$73,268
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $295/night at 68% occupancy ($73,267.94). Airbtics projects $266/night at 29% occupancy ($28,174).
Top 1% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$34,100
Avg annual revenue
29%
Avg occupancy rate
$266
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$55k
$80k
Sign up to see the data on 10 all comparables
-$6,601
Profit
Revenue
$73,268
Operating Expenses
$23,205
Operating Income
$50,063
Mortgage & Taxes
$56,664
Profit (Cash Flow)
-$6,601
$201,700
Cash Investment
Down Payment
$168,000
Renos & Furnishing
$8,500
Closing Costs
$25,200
Total
$201,700
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.27%
Cap Rate
5.95%
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
$39,867
Deductible property tax
$8,316
Your total deduction
$187,624
Your adjusted annual income
$150,000 - $187,624 = -$37,624
Taxes on -$37,624 (30%)
-$11,287
Your old tax bill
$45,000
Your new tax bill
-$11,287
Estimated tax savings
$56,287
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:
-
Year built:
-
Size:
-
Type:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -