10132 Blackwell Dr Raleigh, NC, 27617
2 bed • 2 bath • 6 guests
Est. $8/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$12,029
Annual Profit
694.2%
Cap Rate
174.3%
Cash on Cash
$29,687
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $174/night at 47% occupancy.Projected nightly rate is $127/night at 64% occupancy.
Top 71% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$30,570
Avg annual revenue
64%
Avg occupancy rate
$127
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$25k
$35k
$45k
Sign up to see the data on 10 all comparables
$12,030
Profit
Revenue
$29,687
Operating Expenses
$17,539
Operating Income
$12,148
Mortgage & Taxes
$118
Profit (Cash Flow)
$12,030
$6,903
Cash Investment
Down Payment
$350
Renos & Furnishing
$6,500
Closing Costs
$53
Total
$6,903
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
174.27%
Cap Rate
694.15%
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
$83
Deductible property tax
$17
Your total deduction
-$10,959
Your adjusted annual income
$150,000 - -$10,959 = $160,959
Taxes on $160,959 (30%)
$48,288
Your old tax bill
$45,000
Your new tax bill
$48,288
Estimated tax savings
-$3,288
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: No
- 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: -