BNBCalc.com Investment Analysis Report of 514 Skyridge Dr, Clyde, NC, 28721

4 bed • 2 bath • 8 guests • $425,000

BNB

Calc

Return Metrics

-15.84% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.84%

Cap Rate

3.33%

Return on Investment

-0.87%

Annual Revenue

$32,039

AirDNA projects $258/night at 34% occupancy ($32,039). Airbtics projects $366/night at 60% occupancy ($80,207). Airbtics predicts this property will perform in the 48% revenue percentile

User selected values for this report: 34% occupancy rate, $258 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$38,527	$66,699	$127,897	$204,036
Occupancy	51%	57%	71%	78%
Nightly Rate	$200	$309	$478	$693

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Smokies Overlook Lodge Spa Sauna Game Room Fiber	$90,859	$385	63%	4	3	14	2	$260	✅	✅	✅	N / Y	⭐️ 4.9 (159)	Profile
B Luxe Cataloochee Cabin w/ Epic Mountain Views!	$181,848	$773	63%	4	5	14	2	$361	✅	❌	❌	N / Y	⭐️ 4.8 (30)	Profile
C OPEN: Tatonka Lodge: 2 Master Suites	$97,399	$495	53%	4	3	14	2	$275	❌	✅	✅	N / Y	⭐️ 4.9 (111)	Profile
D Timber Hollow: 2 Master Suites	$57,219	$392	38%	4	3	10	1	$225	✅	✅	✅	N / Y	⭐️ 4.8 (98)	Profile
E The Bethel House at Hawthorn Haven	$55,049	$194	74%	4	4	10	2	$250	✅	✅	❌	N / Y	⭐️ 4.8 (314)	Profile

Operating Expenses

Monthly Expenses

$1,487

Annual Expenses

$17,845

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$967

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$267

Management & Platform Fees

$80

Platform Fee (i.e. Airbnb)

$80

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,579

Deductible property tax

$4,208

Est. Depreciation Value

$140,860

Profit on this property

$14,194

Your total deduction

$154,452

So, your new taxable income is your previous income minus your total deduction ($150,000 - $154,452)

-$4,452

Your old tax bill

$45,000

Your new tax bill

-$1,336

Estimated tax savings

$46,336

514 Skyridge Dr Clyde, North Carolina, 28721

4 bed • 2 bath • 8 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Lauren

-59

Airbnb Investor Score

-$17,149

Annual Profit

3.3%

Cap Rate

-15.8%

Cash on Cash

$32,039

Annual Revenue

BNBCalc predicts this property will get $366 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.84%

Cap Rate

3.33%

Return on Investment

-0.87%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$23,579

Deductible property tax

$4,208

Your total deduction

$59,588

Your adjusted annual income

$150,000 - $59,588 = $90,412

Taxes on $90,412 (30%)

$27,124

Your old tax bill

$45,000

Your new tax bill

$27,124

Estimated tax savings

$17,876

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com