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 796 Battle Creek Road, Stanley, VA

3 bed • 4 bath • 1 guests • $649,000

BNB

Calc

Annual Revenue

$59,783

Profit (Cash Flow)

$8,560

Cap Rate

5.9%

Annual Revenue

$59,783

AirDNA projects $301/night at 61% occupancy ($67,062). Airbtics projects $248/night at 66% occupancy ($59,783). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 66% occupancy rate, $248 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,505$67,174$90,716$118,427
Occupancy51%73%83%89%
Nightly Rate$201$243$288$351

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
Hot Toddy Cabin• Hot Tub • Views• Smore's •Pets OK

No image available

$64,525
$205
86%
322$0❌✅✅Y / Y⭐️ 5 (77)
Jax Mountain Getaway*MovieRoom*Hot Tub*yard games*

No image available

$83,658
$254
88%
321$140❌✅✅Y / Y⭐️ 5 (272)
*Private Serene MtnViews*25 min-SNP*Pet Friendly*

No image available

$73,501
$246
76%
312$150❌✅✅Y / Y⭐️ 5 (59)
NEW Luxury Cottage Mountain View

No image available

$76,524
$298
69%
32.53$140❌❌❌Y / Y⭐️ 5 (78)
The Miller House

No image available

$57,117
$209
74%
322$140❌❌❌Y / Y⭐️ 5 (44)
Hunter`s Haven

No image available

$47,913
$247
53%
321$0❌✅✅Y / Y⭐️ 5 (36)
Stunning Mountain Views in Luxurious Log Home!

No image available

$73,990
$266
76%
331$0❌✅❌Y / Y⭐️ 5 (184)
River access | hot tub | fire pit | BBQ | Dogs!

No image available

$69,918
$216
83%
311$130✅✅✅Y / Y⭐️ 5 (65)
Pet-Friendly Shenandoah Cabin w/ Fire Pit & Grill!

No image available

$49,185
$263
47%
322$171❌❌✅Y / Y⭐️ 5 (14)
Home in New Market Shenandoah Luray Caverns Bryce

No image available

$35,194
$212
39%
322$120✅❌❌Y / Y⭐️ 5 (10)
Silox Getaway|Hot Tub|Movie/Game Room |Mtn Views

No image available

$72,177
$235
80%
321$160❌✅✅Y / Y⭐️ 5 (269)
Amazing views/newer build/rustic modern cabin! SV

No image available

$64,414
$190
89%
331$68❌✅✅Y / Y⭐️ 5 (511)
3BR~ Close to River~Hot tub~Fire-pit~Gameroom

No image available

$52,488
$360
38%
32.52$150❌✅✅Y / Y⭐️ 5 (80)
The willow tree house

No image available

$35,840
$161
60%
322$80❌❌✅Y / Y⭐️ 5 (134)
Foggy River Retreat - Shenandoah River

No image available

$35,435
$172
55%
321$50❌✅✅Y / Y⭐️ 4.5 (311)
Papa Bear's River Cabin by the Shenandoah River

No image available

$66,131
$334
52%
322$75❌✅❌Y / Y⭐️ 5 (40)
Stylish seclusion: Firepit, Hot Tub,Arcade, Trails

No image available

$79,504
$240
85%
322$150❌✅✅Y / Y⭐️ 5 (160)
Eden House - A cozy chic mountain escape

No image available

$83,045
$286
78%
322$99❌✅❌N / Y⭐️ 5 (173)
3-BR Cabin in the Shenandoah Foothills

No image available

$41,077
$181
58%
312$125❌❌✅N / Y⭐️ 5 (48)
Shenandoah Solitude in the Blue Ridge mountains

No image available

$56,655
$369
41%
322$75❌✅✅N / Y⭐️ 4.5 (103)
The Roost! Cozy cabin, River access, Near SNP

No image available

$21,076
$173
32%
322$135❌❌❌Y / Y⭐️ 5 (60)
Big River riverfront home with hot tub

No image available

$55,784
$172
85%
322$150❌✅❌Y / Y⭐️ 5 (88)
River's Edge, perfect family spot on Shenandoah

No image available

$38,136
$141
72%
31.52$65❌✅❌Y / Y⭐️ 5 (419)
Roundhead Mountain Lodge

No image available

$34,422
$285
33%
331$0❌✅✅Y / Y⭐️ 4.5 (19)
River Access, Hot Tub, Game Shack, Hammocks

No image available

$95,768
$294
89%
322$0✅✅✅Y / Y⭐️ 5 (132)
Modern Riverfront Cabin w/ HotTub, FirePit, Kayaks

No image available

$44,560
$227
50%
312$135❌✅❌Y / Y⭐️ 5 (109)
Updated Decor/Lights! Unlimited WiFi! Hot Tub!

No image available

$42,591
$190
60%
322$85❌✅❌Y / Y⭐️ 5 (203)
Shenandoah Sunrise Cabin/A+ View/WiFi/Pop-A-Shot

No image available

$61,159
$320
51%
332$100❌❌❌Y / Y⭐️ 5 (213)
Upscale cabin with stunning views! Built 2022! VV

No image available

$79,382
$225
93%
331$68❌✅✅Y / Y⭐️ 5 (406)
3B3B Luray Gem w/ Mtn Views in Rolling Countryside

No image available

$44,177
$165
67%
332$129❌❌✅Y / Y⭐️ 5 (69)
The Hot Toddy | Views~Hot Tub~Fire Pit~WiFi

No image available

$109,364
$351
82%
322$125❌✅✅Y / Y⭐️ 5 (73)
Tangerine: Mountain Cabin w/ Hot Tub, Firepit

No image available

$71,138
$257
75%
322$60❌✅❌Y / Y⭐️ 5 (98)
Rustic Ridge•Hot Tub•Outdoor theater•EVChrg•Arcade

No image available

$90,682
$267
89%
312$125❌✅✅Y / Y⭐️ 5 (96)
Designer Cabin with Star Gazing Bell Tent

No image available

$67,442
$186
95%
321$120❌❌✅Y / Y⭐️ 5 (323)
Luray's Sunshine | XL Hot Tub+Porch Cinema+Pet+Fun

No image available

$81,685
$218
97%
31.51$135❌✅✅Y / Y⭐️ 5 (98)
Hygge escape • Hot tub • River access • Game shed•

No image available

$97,918
$313
82%
311$150❌✅✅N / Y⭐️ 5 (80)
The Stone House

No image available

$99,106
$357
75%
33.53$200✅❌✅Y / Y⭐️ 5 (70)
Spotted Fawn Cabin - Shenandoah VA

No image available

$74,210
$393
51%
33.51$170❌✅✅Y / Y⭐️ 5 (127)
Charming Townhome < 1 Mi to Zoo & Luray Caverns!

No image available

$50,890
$261
51%
32.52$114❌❌❌Y / Y⭐️ 5 (23)

Return Metrics

2.42% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,559$17,119$25,679$34,238$42,798$85,597$256,791
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$3,984$8,215$12,707$17,475$22,538$52,939$324,500
Down Payment$324,500$324,500$324,500$324,500$324,500$324,500$324,500
Property Appreciation$19,470$39,524$60,179$81,455$103,368$223,201$926,293
Total Return$356,514$389,359$423,066$457,669$493,206$686,238$1,832,085

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.42%

Cap Rate

5.9%

Return on Investment

9.07%

property-location

796 Battle Creek Rd Stanley, Virginia, 22851

3 bed • 4 bath • 1 guests

Est. $3,113/mo

Agent

Inquire about this property

Contact Agent

30

Airbnb Investor Score

$8,559

Annual Profit

5.9%

Cap Rate

2.4%

Cash on Cash

$59,783

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
AirDNA projects $301/night at 61% occupancy ($67,062.45). Airbtics projects $288/night at 66% occupancy ($59,783).

Top 56% 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.

$62,386

Avg annual revenue

66%

Avg occupancy rate

$248

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

$15k

$45k

$80k

$110k

Sign up to see the data on 40 all comparables

$8,560

Profit

Revenue

$59,783

Operating Expenses

$21,452

Operating Income

$38,331

Mortgage & Taxes

$29,772

Profit (Cash Flow)

$8,560

$352,970

Cash Investment

Down Payment

$324,500

Renos & Furnishing

$9,000

Closing Costs

$19,470

Total

$352,970

DSCR Ratio

Strong

1.29

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.42%

Cap Rate

5.9%

Profit (Cummulative)

$8,560

$3,985

$9,000

$19,470

$0

Total Gain

$32,015

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

$19,251

Deductible property tax

$6,425

Your total deduction

$134,489

Your adjusted annual income

$150,000 - $134,489 = $15,511


Taxes on $15,511 (30%)

$4,653

Your old tax bill

$45,000

Your new tax bill

$4,653


Estimated tax savings

$40,347

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com