BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 7226 Castaway Beach Rd

6 bed • 4 bath • 18 guests • $63,500

BNB

Calc

Annual Revenue

$112,035

Profit (Cash Flow)

$79,507

Cap Rate

132.0%

Annual Revenue

$112,035

AirDNA projects $626/night at 49% occupancy ($112,034). Airbtics projects $515/night at 45% occupancy ($84,645). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 49% occupancy rate, $626 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$34,878$73,574$168,328$223,072
Occupancy27%42%64%74%
Nightly Rate$342$464$702$802

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Lake Anna Vacation Rental w/ Private Hot Tub!

No image available

$177,577
$702
67%
533$258❌✅✅Y / Y⭐️ 5 (17)
Knot Loggin’ Inn - Rustic charm with modern comfor

No image available

$155,023
$586
68%
553$433✅❌❌Y / Y⭐️ 5 (10)
Lake Anna Public Side Large Beach & Two Story Dock

No image available

$104,293
$596
47%
531$250❌❌✅Y / Y⭐️ 4.5 (25)
Lake Anna Castaway Beach Retreat

No image available

$99,820
$493
53%
643$450✅✅❌Y / Y⭐️ 5 (14)
Lake Life with all the Views!

No image available

$63,008
$443
31%
532$450✅❌❌Y / Y⭐️ 4.9 (17)
Ticket to Paradise

No image available

$44,094
$246
46%
522$175✅✅✅Y / Y⭐️ 4.7 (24)
Carter Lane: 11 Bed Beautiful Waterfront Retreat

No image available

$178,091
$673
69%
652$371✅✅✅Y / Y⭐️ 4.9 (119)
Lake Anna Sunset Vistas

No image available

$126,752
$883
38%
752$600❌✅❌Y / Y⭐️ 5 (16)
Waterfront with long & wide lake view. Super Clean

No image available

$238,970
$874
74%
652$375✅❌❌Y / Y⭐️ 4.8 (23)
R&R at LAKE ANNA Waterfront 6 BR/6 Bath Dogs yes

No image available

$115,620
$702
45%
662$500❌❌✅Y / Y⭐️ 5 (113)
Lake Anna Lakefront Retreat

No image available

$59,904
$213
76%
543$200✅❌✅Y / Y⭐️ 5 (60)
Lake Front W Gazebo Boat Ramp Fiber Internet

No image available

$58,612
$303
52%
532$235❌❌✅Y / Y⭐️ 4.9 (54)
Huge 5BR Lakefront | Dock | Fireplace | Deck

No image available

$59,885
$393
40%
532$277❌❌❌Y / Y⭐️ 4.8 (42)
Tiki House, perfect large family getaway!

No image available

$89,459
$364
64%
762$480✅❌❌Y / Y⭐️ 5 (14)
Eco-Luxe Cabin: Lakefront, Sunsets & Tesla-ready

No image available

$52,376
$209
67%
542$225❌❌✅Y / Y⭐️ 5 (76)
Hilltop Casa with Sunrise Lake View

No image available

$56,296
$414
37%
533$175✅❌❌Y / Y⭐️ 5 (27)
La Vita Bella at Lake Anna

No image available

$152,681
$795
52%
643$316❌✅❌Y / Y⭐️ 5 (13)
Weekend at Bernie's

No image available

$105,722
$350
74%
552$350❌❌❌Y / Y⭐️ 0 (0)
Plentiful Bliss

No image available

$223,406
$763
80%
643$0❌❌✅Y / Y⭐️ 5 (15)
6BR 225' Lakefront Hot Tub Dock Private Boat Ramp

No image available

$77,527
$396
51%
642$450❌✅❌Y / Y⭐️ 4.8 (114)
Cheer-full 5 bedroom rual house on faimly farm

No image available

$35,805
$171
52%
523$175❌❌✅Y / Y⭐️ 4.2 (9)
Family-sized Lakehouse | Hot Tub, Sauna, Game room

No image available

$121,199
$396
82%
531$275❌✅✅Y / Y⭐️ 5 (11)
Sunset Sanctuary

No image available

$150,169
$626
63%
553$800✅✅❌Y / Y⭐️ 5 (10)
Secluded Lakefront | Private Pool | Dock | Hot Tub

No image available

$132,561
$332
100%
652$600✅✅❌Y / Y⭐️ 5 (38)
Lake Anna Blue Sails - Waterfront

No image available

$66,614
$540
33%
753$560✅❌✅Y / Y⭐️ 5 (4)

Return Metrics

268.55% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$79,506$159,013$238,520$318,027$397,534$795,068$2,385,206
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$50,800$50,800$50,800$50,800$50,800$50,800$50,800
Down Payment$12,700$12,700$12,700$12,700$12,700$12,700$12,700
Property Appreciation$1,905$3,867$5,888$7,969$10,113$21,838$90,631
Total Return$144,911$226,380$307,908$389,497$471,148$880,407$2,539,337

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

268.55%

Cap Rate

131.95%

Return on Investment

277.1%

property-location

7226 Castaway Beach Rd Orange, Virginia, 22960

6 bed • 4 bath • 18 guests

Est. $305/mo

Agent

This property is for sale!

Contact Agent

$112,035

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $626/night at 49% occupancy.Projected nightly rate is $515/night at 45% occupancy.

Top 44% of comparables

Top 31% 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.

$86,924

Avg annual revenue

45%

Avg occupancy rate

$515

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$90k

$165k

$240k

Sign up to see the data on 40 all comparables

$79,507

Profit

Revenue

$112,035

Operating Expenses

$28,245

Operating Income

$83,790

Mortgage & Taxes

$4,284

Profit (Cash Flow)

$79,507

$29,605

Cash Investment

Down Payment

$12,700

Renos & Furnishing

$15,000

Closing Costs

$1,905

Total

$29,605

DSCR Ratio

Strong

19.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

268.55%

Cap Rate

131.95%

Profit (Cummulative)

$79,507

$50,800

$15,000

$1,905

$0

Total Gain

$82,036

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$3,014

Deductible property tax

$629

Your total deduction

-$71,047

Your adjusted annual income

$150,000 - -$71,047 = $221,047


Taxes on $221,047 (30%)

$66,314

Your old tax bill

$45,000

Your new tax bill

$66,314


Estimated tax savings

-$21,314

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:

181,645 sqft

Year built:

2006

Size:

1,817 sqft

Type:

SFR

Parking:

-

Heating:

Heat Pump

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
7319 Sugar Hollow Rd331,452-57,0641994$823,000-
7213 Deerhill Rd321,800-40,0751991$0-
7207 Old Dickersons Rd332,758-40,0752008$435,000-
15403 Drummers Ln321,120-40,0752004$350,000-
7318 Hidden Brook Rd453,446-57,9352023$1,164,864-
7309 Old Dickersons Rd321,512-41,8182006$312,000-
7316 Sugar Hollow Rd--0-91,040-$0-
15300 Drummers Ln331,744-40,5112023$549,000-
7311 Oakwood Dr332,407-43,9962011$1,325,000-
16607 Days Bridge Rd321,456-41,3821988$516,500-

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: -
  • Lot size: 181,645 sqft
  • Building area: 1,817 sqft
  • Garage: No
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: RR - RESIDENTIAL RESORT
  • Land Use: Residential
  • Parcel Number: 54B-4-27
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $926,700
  • County Est. Land Value: $272,100
  • Assessed Land Value: $272,100
  • County Est. Structure Value: $654,600
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
08/05/04$210,000102%Jerry C Rader
11/08/01$112,50091%Michael J Legnor

Ownership

  • Name: Jerry Rader
  • Owner Occupied: No
  • Owner Mailing Address: 6180 Challedon Cir, Mount Airy, MD 21771
  • Years Owned: 243
  • Home Equity: $474,000
  • Mortgage Balance Remaining: $456,000
  • Financed amount: 91%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Livingston Elementary School with 4/10 star rating
  • Middle School: Post Oak Middle School with 3/10 star rating
  • High School: Spotsylvania High School with 2/10 star rating