38446 Little River Tpke Middleburg, Virginia, 20117
4 bed • 2 bath • 8 guests
Est. $2,662/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$28
Annual Profit
6.8%
Cap Rate
0.0%
Cash on Cash
$58,790
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $503/night at 32% occupancy.Projected nightly rate is $452/night at 54% occupancy.
Top 91% of comparables
Top 36% 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.
$85,164
Avg annual revenue
54%
Avg occupancy rate
$452
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$95k
$155k
$215k
Sign up to see the data on 40 all comparables
$28
Profit
Revenue
$58,790
Operating Expenses
$21,323
Operating Income
$37,467
Mortgage & Taxes
$37,439
Profit (Cash Flow)
$28
$138,150
Cash Investment
Down Payment
$111,000
Renos & Furnishing
$10,500
Closing Costs
$16,650
Total
$138,150
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.02%
Cap Rate
6.75%
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
$26,341
Deductible property tax
$5,494
Your total deduction
$39,093
Your adjusted annual income
$150,000 - $39,093 = $110,907
Taxes on $110,907 (30%)
$33,272
Your old tax bill
$45,000
Your new tax bill
$33,272
Estimated tax savings
$11,728
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: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 12/02/21 | $0 | 0% | Dawood Hatami |
| 11/23/18 | $106,000 | 100% | Full Moon Investment Llc |
Ownership
- Name: Withheld Name
- Owner Occupied: No
- Owner Mailing Address: 22942 Goldenrod Dr, Brambleton, VA 20148
- Years Owned: 36
- Home Equity: $337,000
- Mortgage Balance Remaining: $405,000
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No