BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 514 Skyridge Dr, Clyde, NC, 28721

4 bed โ€ข 2 bath โ€ข 12 guests โ€ข $445,100

BNB

Calc

Annual Revenue

$68,425

Profit (Cash Flow)

$15,825

Cap Rate

10.3%

Annual Revenue

$68,425

AirDNA projects $263/night at 37% occupancy ($35,541). Airbtics projects $323/night at 58% occupancy ($68,424). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 58% occupancy rate, $323 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$39,235$62,941$98,513$163,927
Occupancy46%58%66%75%
Nightly Rate$222$281$389$570

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Pet-Friendly Smoky Mountain Getaway w/ Fire Pit!

No image available

$80,092
$285
75%
422$93โŒโŒโœ…Y / Yโญ๏ธ 4.5 (16)
Smokies Overlook Lodge Spa Sauna Game Room Fiber

No image available

$93,617
$410
61%
432$260โœ…โœ…โœ…Y / Yโญ๏ธ 5 (165)
Luxe Cataloochee Cabin w/ Epic Mountain Views!

No image available

$134,596
$651
55%
44.53$361โœ…โŒโŒY / Yโญ๏ธ 5 (31)
Timber Hollow: 2 Master Suites

No image available

$59,809
$409
38%
431$225โœ…โœ…โœ…Y / Yโญ๏ธ 5 (98)
The Bethel House at Hawthorn Haven

No image available

$56,647
$189
79%
442$250โœ…โœ…โŒY / Yโญ๏ธ 5 (322)
Joyous Mountain Retreat NEW Home Great Location

No image available

$60,461
$223
64%
431$235โœ…โŒโŒY / Yโญ๏ธ 5 (9)
Shady Ridge Lodge by CM | Cozy Hot Tub & Grill

No image available

$53,065
$182
72%
432$319โœ…โœ…โœ…Y / Yโญ๏ธ 4.5 (40)
Home w/ Indoor Spa: 8 Mi to Smoky Mtn Nat'l Park!

No image available

$82,569
$595
37%
44.53$284โŒโœ…โœ…Y / Yโญ๏ธ 5 (73)
Smokies View by CM | Game Tables, Hot Tub, & Grill

No image available

$44,589
$178
57%
441$413โŒโœ…โŒY / Yโญ๏ธ 5 (17)
Winter Specials @Fern Rock Lodge, Mountain Getaway

No image available

$51,299
$321
43%
422$130โŒโœ…โŒY / Yโญ๏ธ 5 (61)
Glens of Antrim Mountain Cabin

No image available

$46,613
$262
47%
42.52$220โŒโŒโœ…Y / Yโญ๏ธ 5 (64)
Modern Waynesville Cabin ~ 9 Mi to Lake Junaluska!

No image available

$74,124
$339
57%
42.52$243โŒโœ…โŒY / Yโญ๏ธ 5 (18)
Waynesville Vacation Rental w/ Mountain Views!

No image available

$81,152
$456
44%
433$227โŒโŒโœ…Y / Yโญ๏ธ 0 (1)
Honeysuckle Mtn Retreat: HotTub! VIEWS! Game Room!

No image available

$146,537
$558
69%
43.52$295โœ…โœ…โŒY / Yโญ๏ธ 5 (45)
The Getaway, Lake Junaluska Cozy Cottage

No image available

$31,367
$142
45%
43.51$210โœ…โŒโœ…Y / Yโญ๏ธ 4.5 (21)
Secluded 4 bedroom cabin, hot tub, sleeps 10.

No image available

$43,032
$241
47%
422$225โŒโœ…โŒY / Yโญ๏ธ 5 (65)
OPEN: Tatonka Lodge: 2 Master Suites

No image available

$90,970
$498
49%
432$275โŒโœ…โœ…Y / Yโญ๏ธ 5 (112)
Daze Off by CM | Relaxing Hot Tub &Recreation Room

No image available

$68,155
$227
78%
43.52$303โŒโœ…โœ…Y / Yโญ๏ธ 5 (15)
New* Mountain View Retreat with Hot Tub and Arcade

No image available

$62,710
$232
72%
432$195โŒโœ…โŒY / Yโญ๏ธ 5 (74)
15 Mi to Skiing: โ€˜Whit's Endโ€™ Cabin w/ Hot Tub!

No image available

$99,706
$570
46%
44.52$310โœ…โœ…โŒY / Yโญ๏ธ 4.5 (73)
Waynesville 'Mountain Top Retreat' w/ Decks!

No image available

$77,252
$383
54%
442$258โŒโŒโŒY / Yโญ๏ธ 5 (20)
Smoky Mountain Log Cabin Close to Rafting!

No image available

$62,176
$246
65%
422$129โŒโŒโœ…N / Yโญ๏ธ 4.5 (46)
Private Blue Ridge Home w/ Hot Tub, Mountain Views

No image available

$126,694
$578
59%
432$310โœ…โœ…โŒY / Yโญ๏ธ 5 (128)
Lakeside Retreat at The Ginkgo Cottage

No image available

$60,737
$278
59%
42.53$175โŒโŒโœ…Y / Yโญ๏ธ 5 (62)
Rustic Mountain Retreat-Spacious, Pet-Friendly

No image available

$68,790
$222
80%
432$285โŒโœ…โœ…Y / Yโญ๏ธ 5 (47)
Stunning Mtn Cabin~Mtn Views~Hot Tub~Pet friendly

No image available

$88,872
$318
74%
442$300โŒโœ…โœ…Y / Yโญ๏ธ 5 (70)
Luxury Mountain Getaway | Ski & Golf | Hot Tub

No image available

$78,224
$291
66%
433$260โœ…โœ…โŒY / Yโญ๏ธ 5 (37)
Spacious 3 Bed Cabin + One Bed Beekeeper Cabin

No image available

$83,463
$307
69%
442$375โŒโŒโŒY / Yโญ๏ธ 0 (1)
Updated Home w/ Private Hot Tub & Mtn Views!

No image available

$88,400
$364
65%
433$236โŒโœ…โŒY / Yโญ๏ธ 4.5 (13)
The Fox Den - with Private Hot Tub

No image available

$23,643
$165
31%
432$265โŒโœ…โŒY / Yโญ๏ธ 5 (16)
Big Bear Lodge/Views of Smoky Mts & Blue Ridge

No image available

$58,176
$292
53%
43.52$175โŒโœ…โŒY / Yโญ๏ธ 5 (20)
Mountain Gem by AvantStay | Incredible Views

No image available

$50,417
$249
53%
423$175โŒโœ…โŒY / Yโญ๏ธ 5 (72)
North Carolina Vacation Rental w/ Fire Pit & Grill

No image available

$114,722
$776
39%
43.52$361โŒโœ…โŒY / Yโญ๏ธ 4.5 (45)
Treetop Getaway in Beautiful Lake Junaluska

No image available

$44,603
$177
62%
422$150โœ…โŒโŒY / Yโญ๏ธ 5 (79)
Maggie Valley Home w/ Impeccable Mountain Views!

No image available

$42,304
$225
44%
42.53$263โŒโŒโŒY / Yโญ๏ธ 4.5 (6)
Unbelievable Views, Hot Tub, Fire Pit, Fireplace

No image available

$83,934
$326
66%
42.53$275โŒโœ…โœ…Y / Yโญ๏ธ 5 (38)
Stunning Chalet w/Hot Tub for Cataloochee Skiing!

No image available

$66,921
$186
93%
431$200โŒโœ…โœ…Y / Yโญ๏ธ 5 (110)
UnBridled Views/Hot Tub/Views/Creek/Fire Table

No image available

$50,994
$232
57%
432$199โŒโœ…โŒY / Yโญ๏ธ 5 (42)
Charming Maggie Valley Getaway w/ Fire Pit!

No image available

$30,724
$203
38%
422$207โŒโŒโœ…Y / Yโญ๏ธ 5 (27)
Treetop Tranquility! Secluded 4 BR with hot tub

No image available

$36,179
$134
65%
421$215โŒโœ…โœ…Y / Yโญ๏ธ 5 (74)

Return Metrics

14.01% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,824$31,649$47,473$63,298$79,122$158,245$474,736
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$356,080$356,080$356,080$356,080$356,080$356,080$356,080
Down Payment$89,020$89,020$89,020$89,020$89,020$89,020$89,020
Property Appreciation$13,353$27,106$41,272$55,863$70,892$153,077$635,274
Total Return$474,277$503,855$533,846$564,262$595,115$756,422$1,555,110

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

14.01%

Cap Rate

10.3%

Return on Investment

29.72%

property-location

514 Skyridge Dr Clyde, North Carolina, 28721

4 bed โ€ข 2 bath โ€ข 12 guests

Est. $2,135/mo

Agent

Inquire about this property

Contact Agent

$445,100

Zestimate

87

Airbnb Investor Score

$15,824

Annual Profit

10.3%

Cap Rate

14.0%

Cash on Cash

$68,425

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $263/night at 37% occupancy ($35,541.89). Airbtics projects $323/night at 58% occupancy ($68,424).

Top 56% 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.

$69,958

Avg annual revenue

58%

Avg occupancy rate

$323

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$65k

$105k

$150k

Sign up to see the data on 40 all comparables

$15,825

Profit

Revenue

$68,425

Operating Expenses

$22,575

Operating Income

$45,850

Mortgage & Taxes

$30,025

Profit (Cash Flow)

$15,825

$112,873

Cash Investment

Down Payment

$89,020

Renos & Furnishing

$10,500

Closing Costs

$13,353

Total

$112,873

DSCR Ratio

Strong

1.53

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

14.01%

Cap Rate

10.3%

Profit (Cummulative)

$15,825

$356,080

$10,500

$13,353

$0

Total Gain

$33,550

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$21,125

Deductible property tax

$4,406

Your total deduction

$81,895

Your adjusted annual income

$150,000 - $81,895 = $68,105


Taxes on $68,105 (30%)

$20,431

Your old tax bill

$45,000

Your new tax bill

$20,431


Estimated tax savings

$24,569

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 sqft

Year built:

1976

Size:

1,539 sqft

Type:

SINGLE_FAMILY

Parking:

1

Heating:

Ductless, Heat Pump, Wood Stove

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1 sqft
  • Building area: 1,539 sqft
  • Garage: Yes
  • Heating: Ductless, heat pump, wood stove
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Ductless
  • View: Long Range, Mountain(s), Year Round
  • Parking: Driveway, Detached Garage, Garage on Main Level
  • Amenities: Dishwasher, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer/Dryer
  • Price per square foot: $289

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 8713743502
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $215,600
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $445,100


Schools

  • Middle School: Waynesville Middle with 4/10 star rating
  • High School: Tuscola High with 7/10 star rating