6728 Burbage Landing Cir Suffolk, VA, 23435
4 bed • 2 bath • 12 guests
Est. $1,247/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$10,900
Annual Profit
10.9%
Cap Rate
15.5%
Cash on Cash
$48,413
Annual Revenue
BNBCalc predicts this property will get $299 per night with 44% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 31% of comparables
Top 61% 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.
$40,885
Avg annual revenue
44%
Avg occupancy rate
$299
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$40k
$55k
$75k
Sign up to see the data on 10 all comparables
$10,901
Profit
Revenue
$48,413
Operating Expenses
$19,974
Operating Income
$28,439
Mortgage & Taxes
$17,539
Profit (Cash Flow)
$10,901
$70,300
Cash Investment
Down Payment
$52,000
Renos & Furnishing
$10,500
Closing Costs
$7,800
Total
$70,300
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.5%
Cap Rate
10.93%
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
$12,340
Deductible property tax
$2,574
Your total deduction
$19,955
Your adjusted annual income
$150,000 - $19,955 = $130,045
Taxes on $130,045 (30%)
$39,013
Your old tax bill
$45,000
Your new tax bill
$39,013
Estimated tax savings
$5,987
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:
14,375 sqft
Year built:
1999
Size:
2,934 sqft
Type:
SFR
Parking:
2
Heating:
HEAT PUMP
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 6400 Aberdeen Pl | 4 | 2 | 2,468 | - | 10,454 | 1997 | $470,000 | 26 |
| 6785 Burbage Lake Cir | 4 | 2 | 1,894 | - | 10,019 | 1994 | $415,000 | 39 |
| 6300 Sentry Way S | 4 | 2 | 2,096 | - | 17,424 | 1994 | $430,000 | 35 |
| 6401 Sandgate Dr N | 4 | 3 | 2,548 | - | 15,246 | 1996 | $450,000 | 20 |
| 6410 Yorkshire Dr | 4 | 2 | 1,989 | - | 10,454 | 1999 | $425,000 | 38 |
| 6305 Townsend Pl | 4 | 2 | 2,855 | - | 10,019 | 1997 | $445,000 | 131 |
| 6807 Forest Lake Ct | 3 | 2 | 2,322 | - | 10,890 | 1995 | $360,000 | 115 |
| 6234 Oakglen Dr | 3 | 2 | 1,226 | - | 7,841 | 1997 | $276,000 | 99 |
| 6211 Oakglen Dr | 3 | 2 | 1,226 | - | 6,534 | 1998 | $285,000 | 21 |
| 6776 Burbage Lake Cir | 4 | 2 | 2,304 | - | 20,473 | 1994 | $445,000 | 61 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 14,375 sqft
- Building area: 2,934 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: PLANNED DEV OVERLAY
- Land Use: Residential
- Parcel Number: 7K*92
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $400,400
- County Est. Land Value: $85,000
- Assessed Land Value: $85,000
- County Est. Structure Value: $315,400
Market Estimate: $454,631
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/03/17 | $0 | 0% | Erica Campbell |
| Invalid Date | $274,000 | 98% | Denton N Campbell |
Ownership
- Name: Erica Campbell
- Owner Occupied: Yes
- Owner Mailing Address: 6728 Burbage Landing Cir, Suffolk, Va 23435
- Years Owned: 165
- Home Equity: $182,841
- Mortgage Balance Remaining: $270,359
- Financed amount: 98%
- Owner Type: Individual
- Lien: No
- Inherited: Yes
- Foreclosure: No