207 S Tranquility Trail Union Mills, North Carolina, 28167-7916
3 bed • 2 bath • 9 guests
Est. $2,860/mo
This property is for sale!
Contact Agent
$43,391
Annual Revenue
BNBCalc predicts this property will get $311 per night with 50% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 81% 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.
$64,192
Avg annual revenue
50%
Avg occupancy rate
$311
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$55k
$90k
$130k
Sign up to see the data on 10 all comparables
-$16,148
Profit
Revenue
$43,391
Operating Expenses
$19,321
Operating Income
$24,070
Mortgage & Taxes
$40,218
Profit (Cash Flow)
-$16,148
$145,626
Cash Investment
Down Payment
$119,240
Renos & Furnishing
$8,500
Closing Costs
$17,886
Total
$145,626
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
1%
Cash on Cash Return
-10.79%
Cap Rate
4.03%
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
$28,296
Deductible property tax
$5,902
Your total deduction
$94,051
Your adjusted annual income
$150,000 - $94,051 = $55,949
Taxes on $55,949 (30%)
$16,785
Your old tax bill
$45,000
Your new tax bill
$16,785
Estimated tax savings
$28,215
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:
365,033 sqft
Year built:
1992
Size:
2,474 sqft
Type:
SFR
Parking:
-
Heating:
HEAT PUMP
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residential
- Stories: 1
- Lot size: 365,033 sqft
- Building area: 2,474 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: 2
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 1627408
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2021
- Assessed Value: $337,700
- County Est. Land Value: $38,300
- Assessed Land Value: $38,300
- County Est. Structure Value: $299,400
Market Estimate: $466,734
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/10/20 | $405,000 | 80% | Thomas J Davis, Gloria J Davis |
| 12/20/13 | $0 | 0% | Rogus Properties Llc |
| Invalid Date | $0 | 0% | Rogus Properties Llc |
Ownership
- Name: Thomas J Davis
- Owner Occupied: No
- Owner Mailing Address: 210 Livingstone Dr, Cary, Nc 27513
- Years Owned: 42
- Home Equity: $53,900
- Mortgage Balance Remaining: $324,000
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Pinnacle Elementary School with 7/10 star rating
- Middle School: R-S Middle School with 5/10 star rating
- High School: R-S Central High School with 4/10 star rating