BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 176 Royal Oaks Dr 126, Blowing Rock, NC 28605

2 bed β€’ 2 bath β€’ 6 guests β€’ $355,000

BNB

Calc

Annual Revenue

$48,760

Profit (Cash Flow)

$4,794

Cap Rate

8.1%

Annual Revenue

$48,760

AirDNA projects $267/night at 50% occupancy ($48,760). Airbtics projects $187/night at 61% occupancy ($41,663). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 50% occupancy rate, $267 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$34,805$43,994$49,180$58,395
Occupancy54%64%66%74%
Nightly Rate$167$178$186$198

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Morris Street Cottage 2BR/1BA, Just Added: Central

No image available

$45,855
$171
66%
211$125βŒβœ…βœ…Y / Y⭐️ 4.8 (13)
Blowing Rock Charm: House Steps from Shops & Play

No image available

$61,375
$287
56%
212$100❌❌❌Y / Y⭐️ 5 (110)
The Cottage - Victorian Inn |Walk to Main St |Pkg

No image available

$68,974
$187
97%
212$95❌❌❌Y / Y⭐️ 5 (45)
Heart of Blowing Rock--short walk to downtown

No image available

$41,478
$166
62%
222$95❌❌❌Y / Y⭐️ 4.9 (149)
The Blue Ridge Bungalow in Downtown Blowing Rock

No image available

$45,241
$166
66%
222$115❌❌❌Y / Y⭐️ 5 (174)
The Diamond of Blowing Rock & APP State

No image available

$46,635
$172
66%
222$135❌❌❌Y / Y⭐️ 4.9 (117)
Blowing Rock-5 star-walk to main/App ski 3 miles

No image available

$23,882
$186
32%
223$150❌❌❌Y / Y⭐️ 5 (43)
Walk to main DT Blowing Rock 3rd floor/balcony

No image available

$30,331
$185
41%
223$150❌❌❌Y / Y⭐️ 5 (19)
Bear Pause -Walk to Downtown BR, Two Master Suites

No image available

$37,354
$189
54%
221$0βŒβŒβœ…Y / Y⭐️ 4.7 (18)
The PEARL of Blowing Rock & APP State

No image available

$44,298
$163
72%
222$135❌❌❌Y / Y⭐️ 4.8 (23)

Return Metrics

5.43% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$4,794$9,588$14,382$19,176$23,970$47,940$143,822
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$284,000$284,000$284,000$284,000$284,000$284,000$284,000
Down Payment$71,000$71,000$71,000$71,000$71,000$71,000$71,000
Property Appreciation$10,650$21,619$32,918$44,555$56,542$122,090$506,678
Total Return$370,444$386,207$402,300$418,731$435,512$525,031$1,005,500

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.43%

Cap Rate

8.09%

Return on Investment

21.47%

property-location

176 Royal Oaks Dr 126 Blowing Rock, NC, 28605

2 bed β€’ 2 bath β€’ 6 guests

Est. $1,703/mo

Agent

This property is for sale!

Contact Agent

44

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

1.20

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%

Profit (Cummulative)

$4,794

$284,000

$6,500

$10,650

$0

Total Gain

$18,932

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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: -