2395 Hortons Creek Rd Burnsville, North Carolina, 28714
3 bed • 2 bath • 9 guests
Est. $2,554/mo
Inquire about this property
Contact
$532,400
Zestimate
Airbnb Investor Score
-$9,098
Annual Profit
5.0%
Cap Rate
-6.9%
Cash on Cash
$46,547
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $222/night at 39% occupancy.Projected nightly rate is $236/night at 54% occupancy.
Top 46% of comparables
Top 46% 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.
$48,906
Avg annual revenue
54%
Avg occupancy rate
$236
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$50k
$80k
$115k
Sign up to see the data on 40 all comparables
-$9,098
Profit
Revenue
$46,547
Operating Expenses
$19,731
Operating Income
$26,816
Mortgage & Taxes
$35,914
Profit (Cash Flow)
-$9,098
$130,952
Cash Investment
Down Payment
$106,480
Renos & Furnishing
$8,500
Closing Costs
$15,972
Total
$130,952
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-6.94%
Cap Rate
5.03%
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
$25,268
Deductible property tax
$5,271
Your total deduction
$63,015
Your adjusted annual income
$150,000 - $63,015 = $86,985
Taxes on $86,985 (30%)
$26,095
Your old tax bill
$45,000
Your new tax bill
$26,095
Estimated tax savings
$18,905
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:
18.4 sqft
Year built:
1975
Size:
1,717 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Baseboard
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 18.4 sqft
- Building area: 1,717 sqft
- Garage: No
- Heating: Baseboard
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: None
- View: Long Range, Mountain(s), Winter
- Parking: Driveway
- Amenities: Bar Fridge, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer/Dryer
- Price per square foot: $310
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 978900416596.000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $264,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $532,400
Schools
- Elementary School: Bald Creek Elementary
- Middle School: Cane River Middle with 9/10 star rating