41772 McMonagle Square Aldie, Virginia, 20105-6027
3 bed • 3 bath • 6 guests
Est. $2,827/mo
Inquire about this property
Contact Agent
$589,300
Zestimate
$54,363
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $244/night at 61% occupancy.Projected nightly rate is $290/night at 63% occupancy.
Top 63% of comparables
Top 46% 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.
$64,087
Avg annual revenue
63%
Avg occupancy rate
$290
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$65k
$110k
$165k
Sign up to see the data on 40 all comparables
-$6,137
Profit
Revenue
$54,363
Operating Expenses
$20,747
Operating Income
$33,616
Mortgage & Taxes
$39,752
Profit (Cash Flow)
-$6,137
$144,289
Cash Investment
Down Payment
$117,860
Renos & Furnishing
$8,750
Closing Costs
$17,679
Total
$144,289
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-4.25%
Cap Rate
5.7%
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
$27,969
Deductible property tax
$5,834
Your total deduction
$60,211
Your adjusted annual income
$150,000 - $60,211 = $89,789
Taxes on $89,789 (30%)
$26,937
Your old tax bill
$45,000
Your new tax bill
$26,937
Estimated tax savings
$18,063
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:
1,307 sqft
Year built:
2015
Size:
1,920 sqft
Type:
SFR
Parking:
-
Heating:
CENTRAL
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 24913 Coats Sq | 2 | 3 | 1,592 | - | 0 | 2014 | $505,000 | - |
| 25168 Coats Sq | 3 | 3 | 2,382 | - | 3,049 | 2015 | $780,000 | - |
| 25138 Sweet Myrtle Sq | 4 | 3 | 1,538 | - | 1,742 | 2012 | $563,100 | - |
| 24857 Helms Ter | 3 | 3 | 2,382 | - | 2,614 | 2015 | $700,000 | - |
| 41682 Mcmonagle Sq | 3 | 3 | 2,320 | - | 1,742 | 2016 | $658,000 | - |
| 25092 Green Mountain Ter | 3 | 4 | 2,459 | - | 3,920 | 2012 | $730,000 | 24 |
| 25152 Harpenden Ter | 3 | 3 | 3,048 | - | 3,920 | 2010 | $790,000 | 32 |
| 41728 Mcdivitt Ter | 3 | 3 | 2,382 | - | 3,920 | 2016 | $720,000 | - |
| 24751 Miners Mill Pl | 6 | 5 | 3,376 | - | 7,841 | 2015 | $1,230,000 | - |
| 41633 Mattingly Dr | 4 | 4 | 4,588 | - | 7,405 | 2014 | $1,085,000 | 64 |
Property Details
- MLS Status: N/A
- Property Use: Townhouse
- Stories: 3
- Lot size: 1,307 sqft
- Building area: 1,920 sqft
- Garage: Yes
- Heating: Central
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PDH4
- Land Use: Residential
- Parcel Number: 248-20-3227-000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $452,880
- County Est. Land Value: $165,000
- Assessed Land Value: $165,000
- County Est. Structure Value: $287,880
Market Estimate: $607,789
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/01/15 | $334,969 | 96% | Brooks Hassinger |
Ownership
- Name: Brooks Hassinger
- Owner Occupied: Yes
- Owner Mailing Address: 41772 Mcmonagle Sq, Aldie, Va 20105
- Years Owned: 109
- Home Equity: $198,500
- Mortgage Balance Remaining: $297,300
- Financed amount: 96%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Pinebrook Elementary School with 7/10 star rating
- Middle School: Mercer Middle School with 7/10 star rating
- High School: John Champe High School with 7/10 star rating