95 Harris Hollow Rd Washington, Virginia, 22747
3 bed • 2 bath • 9 guests
Est. $96/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$53,864
Annual Profit
277.5%
Cap Rate
1731.8%
Cash on Cash
$83,612
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $309/night at 59% occupancy.Projected nightly rate is $265/night at 56% occupancy.
Top 36% of comparables
Top 11% 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.
$56,193
Avg annual revenue
56%
Avg occupancy rate
$265
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$95k
$135k
Sign up to see the data on 40 all comparables
$53,864
Profit
Revenue
$83,612
Operating Expenses
$28,111
Operating Income
$55,501
Mortgage & Taxes
$1,637
Profit (Cash Flow)
$53,864
$3,400
Cash Investment
Down Payment
$0
Renos & Furnishing
$2,800
Closing Costs
$600
Total
$3,400
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
9%
Revenue Appreciation
6%
Cash on Cash Return
1,731.78%
Cap Rate
277.5%
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
$1,187
Deductible property tax
$198
Your total deduction
-$51,703
Your adjusted annual income
$150,000 - -$51,703 = $201,703
Taxes on $201,703 (30%)
$60,511
Your old tax bill
$45,000
Your new tax bill
$60,511
Estimated tax savings
-$15,511
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:
52,533 sqft
Year built:
1978
Size:
1,653 sqft
Type:
SFR
Parking:
1
Heating:
Heat Pump
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 24 Harris Hollow Rd | 4 | 2 | 2,478 | - | 51,052 | 1930 | $0 | 367 |
| 28 Old Mill Rd | 9 | 4 | 5,050 | - | 1,306,800 | 1972 | $0 | - |
| - | - | 0 | - | 835,263 | - | $0 | - | |
| 195 Piedmont Ave | 2 | 3 | 2,149 | - | 42,863 | 1992 | $0 | - |
| Rawls Ln | 3 | 2 | 1,196 | - | 79,453 | 1999 | $0 | - |
| 509 Main St | 3 | 4 | 2,827 | - | 10,542 | 1890 | $989,000 | - |
| 27 Jones Ln | 3 | 2 | 1,323 | - | 58,370 | 1970 | $496,000 | - |
| 20 Peach Orchard Ln | 2 | 1 | 1,000 | - | 43,560 | 1975 | $0 | - |
| 199 Main St | 3 | 1 | 2,272 | - | 0 | 1900 | $0 | - |
| 272 Piedmont Ave | 2 | 1 | 992 | - | 0 | 1961 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 52,533 sqft
- Building area: 1,653 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 20 11D
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $328,800
- County Est. Land Value: $114,100
- Assessed Land Value: $114,100
- County Est. Structure Value: $214,700
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/14/05 | $200,000 | 100% | Sillus Wayne Chapman, Wendy Ann Chapman |
Ownership
- Name: Sillus Chapman
- Owner Occupied: No
- Owner Mailing Address: 23 Chevy Ln, Amissville, VA 20106
- Years Owned: 230
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No