816 24th St Virginia Beach, VA, 23451
3 bed • 2 bath • 9 guests
Est. $3,405/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$1,462
Annual Profit
6.5%
Cap Rate
-0.9%
Cash on Cash
$69,086
Annual Revenue
BNBCalc predicts this property will get $291 per night with 65% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 51% of comparables
Top 41% 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.
$71,498
Avg annual revenue
65%
Avg occupancy rate
$291
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$80k
$135k
$195k
Sign up to see the data on 40 all comparables
-$1,463
Profit
Revenue
$69,086
Operating Expenses
$22,661
Operating Income
$46,425
Mortgage & Taxes
$47,888
Profit (Cash Flow)
-$1,463
$171,777
Cash Investment
Down Payment
$141,980
Renos & Furnishing
$8,500
Closing Costs
$21,297
Total
$171,777
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.85%
Cap Rate
6.53%
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
$33,693
Deductible property tax
$7,028
Your total deduction
$72,964
Your adjusted annual income
$150,000 - $72,964 = $77,036
Taxes on $77,036 (30%)
$23,111
Your old tax bill
$45,000
Your new tax bill
$23,111
Estimated tax savings
$21,889
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:
-
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -