8116 Windsor Ridge Dr Raleigh, NC, 27615
4 bed • 3 bath • 12 guests
Est. $3,521/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$19,049
Annual Profit
4.2%
Cap Rate
-10.6%
Cash on Cash
$50,740
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $302/night at 46% occupancy.Projected nightly rate is $261/night at 63% occupancy.
Top 91% of comparables
Top 26% 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.
$63,441
Avg annual revenue
63%
Avg occupancy rate
$261
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$60k
$100k
$145k
Sign up to see the data on 40 all comparables
-$19,050
Profit
Revenue
$50,740
Operating Expenses
$20,276
Operating Income
$30,464
Mortgage & Taxes
$49,513
Profit (Cash Flow)
-$19,050
$179,570
Cash Investment
Down Payment
$146,800
Renos & Furnishing
$10,750
Closing Costs
$22,020
Total
$179,570
DSCR Ratio
Weak
<0>Get a pre-qualification letter</0>
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-10.6%
Cap Rate
4.15%
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
$34,836
Deductible property tax
$7,267
Your total deduction
$93,249
Your adjusted annual income
$150,000 - $93,249 = $56,751
Taxes on $56,751 (30%)
$17,025
Your old tax bill
$45,000
Your new tax bill
$17,025
Estimated tax savings
$27,975
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:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -