Split Rock Trail Virginia, 22967
5 bed • 5 bath • 15 guests
Est. $3,151/mo
Inquire about this property
Contact Agent
$657,000
Zestimate
Airbnb Investor Score
$33,135
Annual Profit
11.8%
Cap Rate
20.2%
Cash on Cash
$104,752
Annual Revenue
BNBCalc predicts this property will get $392 per night with 51% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 26% of comparables
Top 26% 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.
$75,181
Avg annual revenue
51%
Avg occupancy rate
$392
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$75k
$120k
$175k
Sign up to see the data on 40 all comparables
$33,135
Profit
Revenue
$104,752
Operating Expenses
$27,298
Operating Income
$77,454
Mortgage & Taxes
$44,319
Profit (Cash Flow)
$33,135
$164,360
Cash Investment
Down Payment
$131,400
Renos & Furnishing
$13,250
Closing Costs
$19,710
Total
$164,360
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.16%
Cap Rate
11.78%
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
$31,182
Deductible property tax
$6,504
Your total deduction
$33,781
Your adjusted annual income
$150,000 - $33,781 = $116,219
Taxes on $116,219 (30%)
$34,866
Your old tax bill
$45,000
Your new tax bill
$34,866
Estimated tax savings
$10,134
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:
1.13 sqft
Year built:
1991
Size:
3,578 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Programmable Thermostat, Hot Water & Baseboard - Electric, Wood Stove, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 1.13 sqft
- Building area: 3,578 sqft
- Garage: No
- Heating: Programmable thermostat, hot water & baseboard - electric, wood stove, electric
- Pool: No
- Fireplaces: 3
- Basement: Yes
- Cooling: Programmable Thermostat, Ductless/Mini-Split, Electric
- View: Creek/Stream, Mountain(s), Scenic Vista, Trees/Woods, Water
- Parking: Gravel Driveway, Private, Off Street, Driveway
- Amenities: Built-In Microwave, Dishwasher, Disposal, Dryer - Electric, Refrigerator, Stainless Steel Appliance(s), Washer, ENERGY STAR Qualified Refrigerator, ENERGY STAR Qualified Dishwasher, Ice Maker, Intercom, Microwave, Self Cleaning Oven, Oven, Water Heater, Electric Water Heater
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 11ZD106
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $160,000
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $657,000
Schools
- Elementary School: Rockfish River Elementary School with 8/10 star rating
- Middle School: Nelson Middle School with 5/10 star rating
- High School: Nelson County High School with 6/10 star rating