205 Forestridge Dr Boone, North Carolina

4 bed • 3 bath • 12 guests

Monthly Rent

$54,689

Median of 25 comps selected by Morgan, creator of this analysis.

$10k

$50k

$90k

$135k


Bearly Made It Cabin - Walk to the Slopes!	$133,312	$65,302	$674	54.2%	4	9	91	5	3	$275	❌	✅	✅	Yes / Yes	❌	⭐️ 4.95 (65)	Profile
Theater\| Gameroom \| Fire Pit \| Hot Tub	$104,820	$85,569	$703	40.8%	4	12	39	9	3	$260	❌	✅	✅	Yes / Yes	❌	⭐️ 4.97 (160)	Profile
2 Mi to Tweetsie Railroad: New Home w/ Hot Tub!	$89,726	$56,051	$507	48.5%	4	8	63	5	3	$0	❌	✅	❌	Yes / Yes	❌	⭐️ 4.94 (32)	Profile
5 O'Clock between Boone & Blowing Rock - Views hot tub BBQ smoker pool table! Minutes to town.	$86,435	$58,224	$654	36.2%	4	11	38	5	4	$0	❌	✅	✅	Yes / No	❌	⭐️ 4.8 (5)	—
5 O'Clock-App Ski Mountain hot tub pool table!	$84,523	$55,599	$646	35.8%	4	11	38	6	4	$225	❌	✅	✅	Yes / Yes	❌	⭐️ 4.98 (40)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$5,871/mo

Avg profit / month

-$1,314/mo

Best profit month

Jul $1,115

Revenue

$54,689

Operating Expenses

$24,852

Operating Income

$29,837

Net Effective Rent

$45,600

Profit (Cash Flow)

-$15,763

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Revenue Appreciation

Cash on Cash Return

-145.28%

Payback Period Days