168 Whittier Hts Rd Whittier, North Carolina, 28789-7619
3 bed • 2 bath • 9 guests
Est. $1,909/mo
Inquire about this property
Contact Agent
$398,000
Zestimate
$29,201
Annual Revenue
BNBCalc predicts this property will get $216 per night with 57% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 81% of comparables
Top 48% 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.
$46,487
Avg annual revenue
57%
Avg occupancy rate
$216
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$40k
$65k
$95k
Sign up to see the data on 40 all comparables
-$11,575
Profit
Revenue
$29,201
Operating Expenses
$17,476
Operating Income
$11,725
Mortgage & Taxes
$23,300
Profit (Cash Flow)
-$11,575
$100,040
Cash Investment
Down Payment
$79,600
Renos & Furnishing
$8,500
Closing Costs
$11,940
Total
$100,040
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-11.56%
Cap Rate
2.94%
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
$14,117
Deductible property tax
$3,940
Your total deduction
$58,400
Your adjusted annual income
$150,000 - $58,400 = $91,600
Taxes on $91,600 (30%)
$27,480
Your old tax bill
$45,000
Your new tax bill
$27,480
Estimated tax savings
$17,520
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:
81,893 sqft
Year built:
1978
Size:
3,257 sqft
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Single Family Residence
- Stories: 1
- Lot size: 81,893 sqft
- Building area: 3,257 sqft
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 1
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 7603-49-4024
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $231,410
- County Est. Land Value: -
- Assessed Land Value: $40,540
- County Est. Structure Value: -
Market Estimate: $256,175
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/06/22 | $282,000 | 98% | Dennis Sterling, Rennata Sterling |
| 03/13/15 | $46,500 | 0% | John Schosser, Deborah Schosser |
Ownership
- Name: Dennis Sterling
- Owner Occupied: No
- Owner Mailing Address: 48 Old Fashion Way, Cullowhee, Nc 28723
- Years Owned: 25
- Home Equity: -
- Mortgage Balance Remaining: $276,892
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No