233 Westwood Ave Swannanoa, North Carolina, 28778
3 bed • 2.5 bath • 8 guests
Est. $2,101/mo
Inquire about this property
Contact Agent
$438,000
Zestimate
Airbnb Investor Score
$109
Annual Profit
7.3%
Cap Rate
39.2%
Cash on Cash
$52,234
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $233/night at 61% occupancy ($51,912.12). Airbtics projects $227/night at 63% occupancy ($52,233).
Top 51% of comparables
Top 38% 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.
$54,528
Avg annual revenue
63%
Avg occupancy rate
$227
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$55k
$95k
$135k
Sign up to see the data on 40 all comparables
$27,427
Profit
Revenue
$52,234
Operating Expenses
$20,470
Operating Income
$31,763
Mortgage & Taxes
$4,336
Profit (Cash Flow)
$27,427
$56,805
Cash Investment
Down Payment
$48,180
Renos & Furnishing
$8,625
Total
$56,805
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.21%
Cap Rate
7.25%
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
$21,137
Deductible property tax
$4,336
Your total deduction
$93,781
Your adjusted annual income
$150,000 - $93,781 = $56,219
Taxes on $56,219 (30%)
$16,866
Your old tax bill
$45,000
Your new tax bill
$16,866
Estimated tax savings
$28,134
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:
0.3 sqft
Year built:
2022
Size:
1,404 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.3 sqft
- Building area: 1,404 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Heat Pump
- View: -
- Parking: Parking Space - 2
- Amenities: Dishwasher, Disposal, Electric Range, Plumbed For Ice Maker, Microwave, Refrigerator, Water Heater: Electric
- Price per square foot: $311
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 969926710800000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $999,999,999
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $438,000
Schools
- Elementary School: W D Williams Elementary with 2/10 star rating
- Middle School: Charles D Owen Middle with 4/10 star rating
- High School: Charles D Owen High with 7/10 star rating