237 Wilson Lake Rd Mooresville, North Carolina, 28117-8469
6 bed • 6 bath • 18 guests
Est. $9,301/mo
This property is for sale!
Contact Agent
$171,321
Annual Revenue
BNBCalc predicts this property will get $944 per night with 52% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 61% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$188,008
Avg annual revenue
52%
Avg occupancy rate
$944
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$95k
$175k
$250k
$335k
Sign up to see the data on 10 all comparables
$4,557
Profit
Revenue
$171,321
Operating Expenses
$35,952
Operating Income
$135,370
Mortgage & Taxes
$130,812
Profit (Cash Flow)
$4,557
$461,516
Cash Investment
Down Payment
$387,840
Renos & Furnishing
$15,500
Closing Costs
$58,176
Total
$461,516
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
0.98%
Cap Rate
6.98%
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
$92,036
Deductible property tax
$19,198
Your total deduction
$232,033
Your adjusted annual income
$150,000 - $232,033 = -$82,033
Taxes on -$82,033 (30%)
-$24,610
Your old tax bill
$45,000
Your new tax bill
-$24,610
Estimated tax savings
$69,610
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:
29,185 sqft
Year built:
2008
Size:
9,140 sqft
Type:
SFR
Parking:
2
Heating:
HEAT PUMP
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 29,185 sqft
- Building area: 9,140 sqft
- Garage: Yes
- Heating: Heat pump
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: RLS
- Land Use: Residential
- Parcel Number: 4638-82-6474.000
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $1,296,680
- County Est. Land Value: $210,000
- Assessed Land Value: $210,000
- County Est. Structure Value: $1,086,680
Market Estimate: $1,239,446
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/19/21 | $1,075,000 | 42% | Ronald Brian Johnson, Susan White Johnson |
| 07/23/14 | $812,000 | 78% | Genzman,Dean A & Nanette M |
| 06/19/08 | $0 | 0% | Dharmen S Shah, Dipal D Shah |
| 02/12/08 | $313,789 | 79% | Dharmen S Shah, Dipal D Shah |
Ownership
- Name: Ronald Brian Johnson
- Owner Occupied: Yes
- Owner Mailing Address: 237 Wilson Lake Rd, Mooresville, Nc 28117
- Years Owned: 36
- Home Equity: $822,000
- Mortgage Balance Remaining: $453,000
- Financed amount: 79%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No
Schools
- Elementary School: Lakeshore Elementary School with 7/10 star rating
- Middle School: Lakeshore Middle School with 5/10 star rating
- High School: Lake Norman High School with 8/10 star rating