62 E Lester Ln Penrose, North Carolina, 28766
3 bed โข 1 bath โข 6 guests
Est. $767/mo

Inquire about this property
Contact Agent
$208,400
Zestimate
Airbnb Investor Score
-$112,768
Annual Profit
-62.3%
Cap Rate
-143.0%
Cash on Cash
$40,761
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 51% occupancy.Projected nightly rate is $190/night at 57% occupancy.
Top 41% of comparables
Top 44% 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.
$41,370
Avg annual revenue
57%
Avg occupancy rate
$190
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$35k
$60k
$85k
Sign up to see the data on 40 all comparables
-$101,240
Profit
Revenue
$40,761
Operating Expenses
$140,417
Operating Income
-$99,656
Mortgage & Taxes
$1,584
Profit (Cash Flow)
-$101,240
$66,000
Cash Investment
Down Payment
$8,000
Renos & Furnishing
$58,000
Total
$66,000
Investment Value Over Time
Property Appreciation
5%
Revenue Appreciation
0%
Cash on Cash Return
-142.99%
Cap Rate
-62.28%
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
$9,779
Deductible property tax
$1,584
Your total deduction
$136,489
Your adjusted annual income
$150,000 - $136,489 = $13,511
Taxes on $13,511 (30%)
$4,053
Your old tax bill
$45,000
Your new tax bill
$4,053
Estimated tax savings
$40,947
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:
-
Year built:
-
Size:
1,500 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: -
- Building area: 1,500 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: Oven, Refrigerator
- Price per square foot: $138
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 9526610922
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $89,800
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $208,400
Schools
- Elementary School: Atkinson Elementary with 6/10 star rating
- Middle School: Flat Rock Middle with 5/10 star rating
- High School: East Henderson High with 5/10 star rating