Unlock all features! Tap here to upgrade
6156 Stonewall Jackson Hwy, Front Royal, VA 22630
3 beds • 2 baths • 1457 sqft
$307,400
View on ZillowThis property might be a fair Airbnb investment with a projected 0.67% first-year return on $82,554 initial cash invested.
0.67%
Cash On Cash
6.65%
Cap Rate
1.12
DSCR
$3,515
Rent
$46
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,515 income − $3,469 expenses = $46 cash flow
Investment Breakdown
|
Purchase Price
$307k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$82,554
Downpayment
20%
$61,480
Closing costs
1%
$3,074
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$3,469
Mortgage P&I
43%
$1,516
Property Taxes
5%
$160
Home Insurance
3%
$105
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
Home w/ Hot Tub Near Shenandoah Nat'l Park! | $3,460 | $237 | 3 | 2 | 1.91 mi |
Shenandoah Riverview Retreat *Riverfront* | $3,387 | $232 | 2 | 2 | 0.33 mi |
Shenandoah Mountain House (Guest Suite) | $2,365 | $162 | 2 | 2 | 1.54 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY