12520 Stoneybrook Station Pkwy Huntersville, NC, 28078
5 bed • 3 bath • 15 guests
Est. $14/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
$38,726
Annual Profit
1319.5%
Cap Rate
288.4%
Cash on Cash
$60,466
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $282/night at 46% occupancy.Projected nightly rate is $301/night at 55% occupancy.
Top 51% of comparables
Top 36% 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.
$62,526
Avg annual revenue
55%
Avg occupancy rate
$301
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$115k
$165k
Sign up to see the data on 40 all comparables
$38,727
Profit
Revenue
$60,466
Operating Expenses
$21,541
Operating Income
$38,926
Mortgage & Taxes
$199
Profit (Cash Flow)
$38,727
$13,429
Cash Investment
Down Payment
$590
Renos & Furnishing
$12,750
Closing Costs
$89
Total
$13,429
DSCR Ratio
Strong
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
288.39%
Cap Rate
1,319.51%
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
$140
Deductible property tax
$29
Your total deduction
-$36,610
Your adjusted annual income
$150,000 - -$36,610 = $186,610
Taxes on $186,610 (30%)
$55,983
Your old tax bill
$45,000
Your new tax bill
$55,983
Estimated tax savings
-$10,983
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:
6,019 sqft
Year built:
2020
Size:
3,095 sqft
Type:
SFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 11601 Corleone St | 5 | 3 | 2,876 | - | 6,406 | 2020 | $557,000 | - |
| 11939 Hambright Rd | 3 | 2 | 1,946 | - | 4,148 | 2020 | $391,000 | - |
| 11943 Old Statesville Rd | 5 | 3 | 2,515 | - | 4,126 | 2020 | $450,000 | - |
| 11955 Old Statesville Rd | 4 | 2 | 2,208 | - | 4,143 | 2020 | $445,000 | - |
| 12433 Larue Ln | 3 | 2 | 1,840 | - | 4,321 | 2021 | $428,000 | - |
| 13303 Roderick Dr | 5 | 4 | 3,789 | - | 8,555 | 2017 | $595,000 | - |
| 12537 Stoneybrook Station Pkwy | 5 | 3 | 2,830 | - | 6,348 | 2020 | $0 | - |
| 13104 Topper Dr | 5 | 3 | 3,142 | - | 8,006 | 2020 | $575,000 | 0 |
| 11525 Corleone St | 5 | 3 | 2,654 | - | 6,609 | 2020 | $0 | - |
| 11535 Corleone St | 5 | 3 | 2,511 | - | 6,634 | 2020 | $480,000 | 15 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 6,019 sqft
- Building area: 3,095 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: NR
- Land Use: Residential
- Parcel Number: 01706458
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $481,100
- County Est. Land Value: $75,000
- Assessed Land Value: $75,000
- County Est. Structure Value: $406,100
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/09/20 | $372,000 | 79% | Bin Jia, Sijia Wang |
Ownership
- Name: Bin Jia
- Owner Occupied: Yes
- Owner Mailing Address: 12520 Stoneybrook Station Pkwy, Huntersville, NC 28078
- Years Owned: 49
- Home Equity: $291,812
- Mortgage Balance Remaining: $297,188
- Financed amount: 79%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No