431 Lost River State Park Rd Moorefield, West Virginia, 26836
3 bed • 2 bath • 9 guests
Est. $1,732/mo
Inquire about this property
Contact Agent
$361,100
Zestimate
Airbnb Investor Score
-$2,347
Annual Profit
6.1%
Cap Rate
-2.6%
Cash on Cash
$41,024
Annual Revenue
BNBCalc predicts this property will get $208 per night with 54% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 41% 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.
$42,808
Avg annual revenue
54%
Avg occupancy rate
$208
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$110k
Sign up to see the data on 40 all comparables
-$2,348
Profit
Revenue
$41,024
Operating Expenses
$19,013
Operating Income
$22,011
Mortgage & Taxes
$24,359
Profit (Cash Flow)
-$2,348
$91,553
Cash Investment
Down Payment
$72,220
Renos & Furnishing
$8,500
Closing Costs
$10,833
Total
$91,553
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-2.56%
Cap Rate
6.09%
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
$17,138
Deductible property tax
$3,575
Your total deduction
$39,294
Your adjusted annual income
$150,000 - $39,294 = $110,706
Taxes on $110,706 (30%)
$33,212
Your old tax bill
$45,000
Your new tax bill
$33,212
Estimated tax savings
$11,788
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:
4.89 sqft
Year built:
1985
Size:
2,016 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Central, Forced Air, Heat Pump, Wood Stove, Wood, Propane
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 4.89 sqft
- Building area: 2,016 sqft
- Garage: No
- Heating: Central, forced air, heat pump, wood stove, wood, propane
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air, Heat Pump, Electric
- View: -
- Parking: Driveway
- Amenities: Dishwasher, Dryer, Oven/Range - Electric, Refrigerator, Washer, Electric Water Heater
- Price per square foot: $179
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 0
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $153,700
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $361,100
Schools
- Middle School: Moorefield Middle School with 7/10 star rating
- High School: Moorefield High School