38446 Little River Tpke Middleburg, VA, 20117
4 bed • 2 bath • 12 guests
Est. $3,593/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$14,288
Annual Profit
8.7%
Cap Rate
7.8%
Cash on Cash
$90,223
Annual Revenue
This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
AirDNA projects $563/night at 33% occupancy ($67,858.68). Airbtics projects $537/night at 46% occupancy ($90,222).
Top 41% of comparables
Top 41% 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.
$91,702
Avg annual revenue
46%
Avg occupancy rate
$537
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$95k
$145k
$200k
Sign up to see the data on 15 all comparables
$14,288
Profit
Revenue
$90,223
Operating Expenses
$25,409
Operating Income
$64,814
Mortgage & Taxes
$50,525
Profit (Cash Flow)
$14,288
$182,770
Cash Investment
Down Payment
$149,800
Renos & Furnishing
$10,500
Closing Costs
$22,470
Total
$182,770
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.81%
Cap Rate
8.65%
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
$35,548
Deductible property tax
$7,415
Your total deduction
$100,372
Your adjusted annual income
$150,000 - $100,372 = $49,628
Taxes on $49,628 (30%)
$14,889
Your old tax bill
$45,000
Your new tax bill
$14,889
Estimated tax savings
$30,111
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:
9,148 sqft
Year built:
1956
Size:
1,547 sqft
Type:
SFR
Parking:
-
Heating:
Central
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 38291 Little River Tpke | 4 | 6 | 6,197 | - | 175,547 | 2023 | $2,650,000 | - |
| 23045 Cobb House Rd | 4 | 4 | 6,048 | - | 435,600 | 1998 | $0 | - |
| 38386 Little River Tpke | 5 | 3 | 4,135 | - | 686,506 | 1999 | $2,675,000 | - |
| 23453 Sally Mill Rd | 3 | 2 | 2,358 | - | 147,233 | 1986 | $930,000 | - |
| 23226 Oakham Farm Ln | 6 | 5 | 5,658 | - | 4,356,000 | 1970 | $0 | - |
| 23158 Cannon Ridge Ln | 3 | 4 | 3,550 | - | 424,710 | 1998 | $0 | - |
| 23647 Champe Ford Rd | 3 | 2 | 1,575 | - | 56,628 | 1930 | $0 | - |
| 38437 Little River Tpke | 5 | 3 | 5,818 | - | 1,753,290 | 1794 | $0 | - |
| 23290 Sally Mill Rd | 3 | 3 | 2,599 | - | 146,362 | 2018 | $0 | - |
| 23324 Potts Mill Rd | 3 | 3 | 2,157 | - | 212,573 | 1979 | $926,052 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 9,148 sqft
- Building area: 1,547 sqft
- Garage: No
- Heating: Central
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: AR2
- Land Use: Residential
- Parcel Number: 432-17-4722-000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $565,620
- County Est. Land Value: $280,300
- Assessed Land Value: $280,300
- County Est. Structure Value: $285,320
Market Estimate: -