176 Royal Oaks Dr 126 Blowing Rock, NC, 28605
2 bed β’ 2 bath β’ 6 guests
Est. $1,703/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
$4,794
Annual Profit
8.1%
Cap Rate
5.4%
Cash on Cash
$48,760
Annual Revenue
This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
AirDNA projects $267/night at 50% occupancy ($48,760.07). Airbtics projects $186/night at 61% occupancy ($41,663).
Top 71% of comparables
Top 1% 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.
$44,542
Avg annual revenue
61%
Avg occupancy rate
$187
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$40k
$55k
$70k
Sign up to see the data on 10 all comparables
$4,794
Profit
Revenue
$48,760
Operating Expenses
$20,019
Operating Income
$28,741
Mortgage & Taxes
$23,947
Profit (Cash Flow)
$4,794
$88,150
Cash Investment
Down Payment
$71,000
Renos & Furnishing
$6,500
Closing Costs
$10,650
Total
$88,150
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.43%
Cap Rate
8.09%
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
$16,849
Deductible property tax
$3,514
Your total deduction
$72,582
Your adjusted annual income
$150,000 - $72,582 = $77,418
Taxes on $77,418 (30%)
$23,225
Your old tax bill
$45,000
Your new tax bill
$23,225
Estimated tax savings
$21,775
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:
CONDO
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: CONDO
- 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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -