466 Hanging Rock Rd Mars Hill, North Carolina, 28754
4 bed • 3 bath • 10 guests
Airbnb Investor Score
-$17,107
Annual Profit
4.4%
Cap Rate
-9.8%
Cash on Cash
$51,499
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $280/night at 47% occupancy.Projected nightly rate is $282/night at 50% occupancy.
Top 53% 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.
$56,407
Avg annual revenue
50%
Avg occupancy rate
$282
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
-$17,107
Profit
Revenue
$51,499
Operating Expenses
$20,375
Operating Income
$31,124
Mortgage & Taxes
$48,232
Profit (Cash Flow)
-$17,107
$175,200
Cash Investment
Down Payment
$143,000
Renos & Furnishing
$10,750
Closing Costs
$21,450
Total
$175,200
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-9.76%
Cap Rate
4.35%
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
$33,935
Deductible property tax
$7,078
Your total deduction
$89,424
Your adjusted annual income
$150,000 - $89,424 = $60,576
Taxes on $60,576 (30%)
$18,173
Your old tax bill
$45,000
Your new tax bill
$18,173
Estimated tax savings
$26,827
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com