3182 El Miner Dr Mars Hill, North Carolina, 28754
4 bed • 2.5 bath • 12 guests
Est. $3,429/mo
Inquire about this property
Contact Agent
$714,900
Zestimate
Airbnb Investor Score
$25,893
Annual Profit
4.6%
Cap Rate
80.7%
Cash on Cash
$53,621
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $313/night at 40% occupancy ($45,728.54). Airbtics projects $277/night at 53% occupancy ($53,621).
Top 48% of comparables
Top 36% 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.
$59,410
Avg annual revenue
53%
Avg occupancy rate
$277
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
$25,893
Profit
Revenue
$53,621
Operating Expenses
$20,651
Operating Income
$32,971
Mortgage & Taxes
$7,078
Profit (Cash Flow)
$25,893
$10,625
Cash Investment
Down Payment
$0
Renos & Furnishing
$10,625
Total
$10,625
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
80.73%
Cap Rate
4.61%
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
$NaN
Deductible property tax
$7,078
Your total deduction
$NaN
Your adjusted annual income
$150,000 - $NaN = $NaN
Taxes on $NaN (30%)
$NaN
Your old tax bill
$45,000
Your new tax bill
$NaN
Estimated tax savings
$NaN
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:
0.79 sqft
Year built:
2003
Size:
2,694 sqft
Type:
SINGLE_FAMILY
Parking:
1
Heating:
Central, Forced Air, Heat Pump, Propane
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.79 sqft
- Building area: 2,694 sqft
- Garage: Yes
- Heating: Central, forced air, heat pump, propane
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central Air
- View: Long Range, Mountain(s), Year Round
- Parking: Attached Garage, Garage Faces Side, Garage Shop
- Amenities: Dishwasher, Dryer, Oven, Refrigerator, Washer/Dryer
- Price per square foot: $263
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 9862425686
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $563,775
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $709,300
Schools
- Middle School: Madison Middle School with 6/10 star rating
- High School: Madison High School with 4/10 star rating