80 Chalet Pl Maggie Valley, North Carolina, 28751-7905
2 bed • 1 bath • 6 guests
Est. $1,515/mo
This property is for sale!
Contact Agent
$32,317
Annual Revenue
BNBCalc predicts this property will get $158 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 58% of comparables
Top 33% 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.
$35,163
Avg annual revenue
56%
Avg occupancy rate
$158
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$40k
$70k
$105k
Sign up to see the data on 40 all comparables
-$10,283
Profit
Revenue
$32,317
Operating Expenses
$17,881
Operating Income
$14,436
Mortgage & Taxes
$24,719
Profit (Cash Flow)
-$10,283
$27,922
Cash Investment
Down Payment
$15,795
Renos & Furnishing
$2,650
Closing Costs
$9,477
Total
$27,922
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-36.82%
Cap Rate
4.56%
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
$17,804
Deductible property tax
$3,127
Your total deduction
$41,347
Your adjusted annual income
$150,000 - $41,347 = $108,653
Taxes on $108,653 (30%)
$32,596
Your old tax bill
$45,000
Your new tax bill
$32,596
Estimated tax savings
$12,404
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:
10,454 sqft
Year built:
1987
Size:
560 sqft
Type:
SFR
Parking:
-
Heating:
Electric
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 313 Low Gap Rd | 2 | 1 | 1,200 | - | 29,185 | 1965 | $274,500 | - |
| 37 Split Rail Dr | 2 | 2 | 1,088 | - | 25,700 | 1981 | $333,000 | - |
| 27 Calebs Way | 2 | 1 | 484 | - | 61,768 | 2001 | $0 | - |
| 48 Chalet Pl | 2 | 2 | 560 | - | 13,939 | 1988 | $336,500 | 0 |
| 1089 Fie Top Rd | 3 | 2 | 900 | - | 17,990 | 1940 | $405,000 | - |
| 86 Railroad Grade Rd | 2 | 2 | 936 | - | 25,949 | 1998 | $560,000 | - |
| 81 Railroad Grade Rd | 2 | 2 | 660 | - | 42,946 | 1985 | $435,000 | - |
| 33 Ward Rd | 2 | 2 | 561 | - | 33,676 | 1966 | $210,000 | 2 |
| 71 Honeymoon Ln | 3 | 3 | 616 | - | 34,151 | 1999 | $502,000 | - |
| 285 Low Gap Rd | 4 | 2 | 676 | - | 36,852 | 1964 | $285,000 | 0 |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 10,454 sqft
- Building area: 560 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 7677-87-8539
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $131,000
- County Est. Land Value: $18,000
- Assessed Land Value: $18,000
- County Est. Structure Value: $113,000
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/07/21 | $275,000 | 80% | Adam Trunnell, Claire Trunnell |
| 12/01/19 | $165,000 | 95% | Rachel A Cunningham |
| 02/11/15 | $101,500 | 90% | Thomas H Cobane, Patricia A Cobane |
Ownership
- Name: Adam Trunnell
- Owner Occupied: No
- Owner Mailing Address: 7 Munn Dr, Asheville, NC 28805
- Years Owned: 37
- Home Equity: $120,920
- Mortgage Balance Remaining: $220,080
- Financed amount: 90%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No