514 Skyridge Dr Clyde, North Carolina, 28721
4 bed โข 2 bath โข 12 guests
Est. $2,135/mo

Inquire about this property
Contact Agent
$445,100
Zestimate
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
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
$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
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%
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
$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