710 Rhododendron Ave Black Mountain, North Carolina, 28711
3 bed • 2 bath • 9 guests
Est. $2,274/mo
Inquire about this property
Contact Agent
$474,200
Zestimate
Airbnb Investor Score
-$4,381
Annual Profit
5.8%
Cap Rate
-3.7%
Cash on Cash
$47,456
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $229/night at 56% occupancy ($46,838.89). Airbtics projects $213/night at 61% occupancy ($47,456).
Top 48% of comparables
Top 46% 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.
$48,625
Avg annual revenue
61%
Avg occupancy rate
$213
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$45k
$70k
$95k
Sign up to see the data on 40 all comparables
-$4,381
Profit
Revenue
$47,456
Operating Expenses
$19,849
Operating Income
$27,607
Mortgage & Taxes
$31,988
Profit (Cash Flow)
-$4,381
$117,566
Cash Investment
Down Payment
$94,840
Renos & Furnishing
$8,500
Closing Costs
$14,226
Total
$117,566
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-3.72%
Cap Rate
5.82%
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
$22,506
Deductible property tax
$4,695
Your total deduction
$107,684
Your adjusted annual income
$150,000 - $107,684 = $42,316
Taxes on $42,316 (30%)
$12,695
Your old tax bill
$45,000
Your new tax bill
$12,695
Estimated tax savings
$32,305
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:
0.15 sqft
Year built:
2019
Size:
1,012 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Heat Pump
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.15 sqft
- Building area: 1,012 sqft
- Garage: No
- Heating: Heat pump
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ceiling Fan(s), Central Air, Heat Pump
- View: -
- Parking: Driveway
- Amenities: Dishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Water Heater, Refrigerator, Self Cleaning Oven, Washer
- Price per square foot: $468
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 061919502200000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $325,400
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $474,200
Schools
- Middle School: Charles D Owen Middle with 4/10 star rating
- High School: Charles D Owen High with 7/10 star rating