301 Pinnacle Inn Rd Beech Mountain, North Carolina, 28604-7479
2 bed • 2 bath • 6 guests
Est. $954/mo
Inquire about this property
Contact Agent
$153,200
Zestimate
$22,974
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $170/night at 37% occupancy.Projected nightly rate is $177/night at 41% occupancy.
Top 71% of comparables
Top 31% 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.
$29,747
Avg annual revenue
41%
Avg occupancy rate
$177
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$45k
$60k
Sign up to see the data on 10 all comparables
-$7,117
Profit
Revenue
$22,974
Operating Expenses
$16,667
Operating Income
$6,307
Mortgage & Taxes
$13,424
Profit (Cash Flow)
-$7,117
$52,270
Cash Investment
Down Payment
$39,800
Renos & Furnishing
$6,500
Closing Costs
$5,970
Total
$52,270
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.61%
Cap Rate
3.16%
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
$9,445
Deductible property tax
$1,970
Your total deduction
$27,728
Your adjusted annual income
$150,000 - $27,728 = $122,272
Taxes on $122,272 (30%)
$36,682
Your old tax bill
$45,000
Your new tax bill
$36,682
Estimated tax savings
$8,318
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:
375,052 sqft
Year built:
-
Size:
-
Type:
OTHER
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Residential Common Area (Condo/Pud/Etc.)
- Stories: -
- Lot size: 375,052 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: Yes
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Other / Unknown
- Parcel Number: 18590639145000000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $225,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: $225,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 07/13/19 | $49,000 | 0% | Christian Y Obriant, John C Obriant |
| 09/24/15 | $16,500 | 0% | Todd Major, Melanie Wilson |
| 09/04/15 | $29,000 | 0% | Brian S Taylor, Aimee S Taylor |
| 08/13/15 | $73,000 | 0% | Michael D Crum, Shirley L Crum |
| 07/27/15 | $76,500 | 0% | Jeffrey E Fish |
| 06/02/15 | $50,000 | 0% | Jeffrey P Kenrick, Ilona T Kenrick |
| 04/02/15 | $0 | 0% | John M Hancock |
| 04/02/15 | $55,000 | 0% | Jeffrey P Kenrick, Ilona T Kenrick |
| 03/19/15 | $75,000 | 86% | Jerrod B Lee |
| 03/03/15 | $26,500 | 0% | Michael J Munk, Natalie P Munk |
Ownership
- Name: Pinnacle Inn
- Owner Occupied: No
- Owner Mailing Address: 301 Pinnacle Inn Rd, Beech Mountain, NC 28604
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No