109 Sweetwater Dr Beech Mountain, North Carolina, 28604
4 bed • 4 bath • 12 guests
Est. $3,354/mo
Inquire about this property
Contact Agent
$699,300
Zestimate
Airbnb Investor Score
$8,997
Annual Profit
8.0%
Cap Rate
5.2%
Cash on Cash
$80,288
Annual Revenue
This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $546/night at 29% occupancy.Projected nightly rate is $331/night at 50% occupancy.
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.
$65,147
Avg annual revenue
50%
Avg occupancy rate
$331
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$170k
Sign up to see the data on 40 all comparables
$8,998
Profit
Revenue
$80,288
Operating Expenses
$24,117
Operating Income
$56,171
Mortgage & Taxes
$47,173
Profit (Cash Flow)
$8,998
$171,839
Cash Investment
Down Payment
$139,860
Renos & Furnishing
$11,000
Closing Costs
$20,979
Total
$171,839
DSCR Ratio
Acceptable
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.23%
Cap Rate
8.03%
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
$33,190
Deductible property tax
$6,923
Your total deduction
$61,799
Your adjusted annual income
$150,000 - $61,799 = $88,201
Taxes on $88,201 (30%)
$26,460
Your old tax bill
$45,000
Your new tax bill
$26,460
Estimated tax savings
$18,540
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:
0.44 sqft
Year built:
1974
Size:
2,065 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard, Wall, Electric
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 102-100 Arrowood Road | 4 | 4 | 1,968 | $341 | 0.91 | - | - | - |
| 107 Overbrook Trail | 4 | 4 | 2,531 | $282 | 1.24 | - | - | - |
| 143 Grassy Gap Loop Road | 4 | 4 | 1,970 | $339 | 0.35 | - | - | - |
| 143 Grassy Gap Loop | 4 | 4 | 2,007 | $333 | 0.35 | - | - | - |
| 920 & 918 Pine Ridge Road | 4 | 4 | 2,093 | $305 | 0.63 | - | - | - |
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.44 sqft
- Building area: 2,065 sqft
- Garage: No
- Heating: Baseboard, wall, electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Wall
- View: Mountain
- Parking: Off-street, On-street
- Amenities: Dishwasher, Dryer, Freezer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
- Price per square foot: $338
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 19411313713100000
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $699,300
Schools
- Elementary School: Freedom Trail Elementary School with 7/10 star rating
- Middle School: Cranberry Middle School with 8/10 star rating
- High School: Avery County High School with 4/10 star rating