453 Tambras Way Vilas, North Carolina, 28692
3 bed • 2 bath • 9 guests
Est. $3,026/mo
Inquire about this property
Contact Agent
$630,900
Zestimate
Airbnb Investor Score
-$8,536
Annual Profit
5.4%
Cap Rate
-5.6%
Cash on Cash
$54,830
Annual Revenue
BNBCalc predicts this property will get $278 per night with 54% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 51% 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.
$58,768
Avg annual revenue
54%
Avg occupancy rate
$278
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$150k
Sign up to see the data on 40 all comparables
-$8,536
Profit
Revenue
$54,830
Operating Expenses
$20,808
Operating Income
$34,022
Mortgage & Taxes
$42,559
Profit (Cash Flow)
-$8,536
$153,607
Cash Investment
Down Payment
$126,180
Renos & Furnishing
$8,500
Closing Costs
$18,927
Total
$153,607
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-5.55%
Cap Rate
5.39%
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
$29,943
Deductible property tax
$6,246
Your total deduction
$72,211
Your adjusted annual income
$150,000 - $72,211 = $77,789
Taxes on $77,789 (30%)
$23,337
Your old tax bill
$45,000
Your new tax bill
$23,337
Estimated tax savings
$21,663
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:
1.26 sqft
Year built:
2013
Size:
1,651 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Electric, Forced Air, Fireplace(s)
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 1
- Lot size: 1.26 sqft
- Building area: 1,651 sqft
- Garage: Yes
- Heating: Electric, forced air, fireplace(s)
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: Central Air, Electric, 1 Unit
- View: Long Range, Mountain(s)
- Parking: Attached, Garage, Two Car Garage, Oversized
- Amenities: Convection Oven, Dryer, Dishwasher, Gas Cooktop, Gas Range, Gas Water Heater, Microwave, Refrigerator, Tankless Water Heater, Washer
- Price per square foot: $382
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 1982419232000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $311,600
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $630,900
Schools
- High School: Watauga High with 8/10 star rating