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 • 2 bath • 12 guests • $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
$80,092
$285
75%
422$93❌❌✅Y / Y⭐️ 4.5 (16)
$93,617
$410
61%
432$260✅✅✅Y / Y⭐️ 5 (165)
$134,596
$651
55%
44.53$361✅❌❌Y / Y⭐️ 5 (31)
$59,809
$409
38%
431$225✅✅✅Y / Y⭐️ 5 (98)
$56,647
$189
79%
442$250✅✅❌Y / Y⭐️ 5 (322)
$60,461
$223
64%
431$235✅❌❌Y / Y⭐️ 5 (9)
$53,065
$182
72%
432$319✅✅✅Y / Y⭐️ 4.5 (40)
$82,569
$595
37%
44.53$284❌✅✅Y / Y⭐️ 5 (73)
$44,589
$178
57%
441$413❌✅❌Y / Y⭐️ 5 (17)
$51,299
$321
43%
422$130❌✅❌Y / Y⭐️ 5 (61)
$46,613
$262
47%
42.52$220❌❌✅Y / Y⭐️ 5 (64)
$74,124
$339
57%
42.52$243❌✅❌Y / Y⭐️ 5 (18)
$81,152
$456
44%
433$227❌❌✅Y / Y⭐️ 0 (1)
$146,537
$558
69%
43.52$295✅✅❌Y / Y⭐️ 5 (45)
$31,367
$142
45%
43.51$210✅❌✅Y / Y⭐️ 4.5 (21)
$43,032
$241
47%
422$225❌✅❌Y / Y⭐️ 5 (65)
$90,970
$498
49%
432$275❌✅✅Y / Y⭐️ 5 (112)
$68,155
$227
78%
43.52$303❌✅✅Y / Y⭐️ 5 (15)
$62,710
$232
72%
432$195❌✅❌Y / Y⭐️ 5 (74)
$99,706
$570
46%
44.52$310✅✅❌Y / Y⭐️ 4.5 (73)
$77,252
$383
54%
442$258❌❌❌Y / Y⭐️ 5 (20)
$62,176
$246
65%
422$129❌❌✅N / Y⭐️ 4.5 (46)
$126,694
$578
59%
432$310✅✅❌Y / Y⭐️ 5 (128)
$60,737
$278
59%
42.53$175❌❌✅Y / Y⭐️ 5 (62)
$68,790
$222
80%
432$285❌✅✅Y / Y⭐️ 5 (47)
$88,872
$318
74%
442$300❌✅✅Y / Y⭐️ 5 (70)
$78,224
$291
66%
433$260✅✅❌Y / Y⭐️ 5 (37)
$83,463
$307
69%
442$375❌❌❌Y / Y⭐️ 0 (1)
$88,400
$364
65%
433$236❌✅❌Y / Y⭐️ 4.5 (13)
$23,643
$165
31%
432$265❌✅❌Y / Y⭐️ 5 (16)
$58,176
$292
53%
43.52$175❌✅❌Y / Y⭐️ 5 (20)
$50,417
$249
53%
423$175❌✅❌Y / Y⭐️ 5 (72)
$114,722
$776
39%
43.52$361❌✅❌Y / Y⭐️ 4.5 (45)
$44,603
$177
62%
422$150✅❌❌Y / Y⭐️ 5 (79)
$42,304
$225
44%
42.53$263❌❌❌Y / Y⭐️ 4.5 (6)
$83,934
$326
66%
42.53$275❌✅✅Y / Y⭐️ 5 (38)
$66,921
$186
93%
431$200❌✅✅Y / Y⭐️ 5 (110)
$50,994
$232
57%
432$199❌✅❌Y / Y⭐️ 5 (42)
$30,724
$203
38%
422$207❌❌✅Y / Y⭐️ 5 (27)
$36,179
$134
65%
421$215❌✅✅Y / Y⭐️ 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 • 2 bath • 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

🏊‍♂️ Pool
🛁 Hot tub
🐶 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%

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