7226 Castaway Beach Rd Orange, Virginia, 22960
6 bed • 4 bath • 18 guests
Est. $305/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
7319 Sugar Hollow Rd | 3 | 3 | 1,452 | - | 57,064 | 1994 | $823,000 | - |
7213 Deerhill Rd | 3 | 2 | 1,800 | - | 40,075 | 1991 | $0 | - |
7207 Old Dickersons Rd | 3 | 3 | 2,758 | - | 40,075 | 2008 | $435,000 | - |
15403 Drummers Ln | 3 | 2 | 1,120 | - | 40,075 | 2004 | $350,000 | - |
7318 Hidden Brook Rd | 4 | 5 | 3,446 | - | 57,935 | 2023 | $1,164,864 | - |
7309 Old Dickersons Rd | 3 | 2 | 1,512 | - | 41,818 | 2006 | $312,000 | - |
7316 Sugar Hollow Rd | - | - | 0 | - | 91,040 | - | $0 | - |
15300 Drummers Ln | 3 | 3 | 1,744 | - | 40,511 | 2023 | $549,000 | - |
7311 Oakwood Dr | 3 | 3 | 2,407 | - | 43,996 | 2011 | $1,325,000 | - |
16607 Days Bridge Rd | 3 | 2 | 1,456 | - | 41,382 | 1988 | $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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
08/05/04 | $210,000 | 102% | Jerry C Rader |
11/08/01 | $112,500 | 91% | 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