796 Battle Creek Rd Stanley, Virginia, 22851
3 bed • 4 bath • 1 guests
Est. $3,113/mo

Inquire about this property
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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