Deer Run Boone - 4/3

$299,000
4
3
1,850
sq. ft.
$162
per sq ft
Heated sq ft: 1,750 sq ft
Avg Nightly Rate: $250
Home Legally Sleeps: 12
Occupancy Rate: 30 weeks
Annual Gross Income : 26611
Annual Net Operating Income : 22000
Property Type: Detached Single Family Home (Villa, Cabin, Cottage)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Owner
Seller Financing: Will Consider
Niche: Mountain, Nature, Ski
New Construction: Inquire
Days on Vrolio: 85

Property Description

Deer run is a renovated vacation home, on 1/2 acre inside the city of Boone. The property is adjacent to a large natural area - you'll feel as if you're deep in the forest. It's the best of both convenience access to Boone, Blowing Rock, the entire High Country in just minutes, and mountain views/privacy. With three bedrooms, two baths and an optional (additional fee) lower level with more sleeping areas (as well as a living area and bathroom), it's a great family destination.

Presented by:
Owner:
Amy Osterberg
Seller Financing
Will Consider
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 350
Low: 129
Peak: 399
Special Event: 399
Avarage: 250.00
Furniture Age
3
Est Value of Furnishings
$15,000
Peak & High Seasons
January, February, June, July, August, October, November, December
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
We have teen kids who are busy in sports activities which makes it very hard for us to leave town to maintain this property. We want to focus on investments closer to home.
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
26611
Net Operating Income
22000
Stories
2
Additional Indoor Rooms
Attached In Law Suite, Family Room, Finished basement, Game Room, Living Room, Master Suite Down, Unfinished basement
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Microwave, Oven, Refrigerator, Washer
Heating/Cooling
Central Heat (gas or electric), Electric or Gas Firelace, Wall Unit A/C
Floor Coverings
Laminate Wood, Linoleum
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Energy efficient lighting, Low flow faucets/toilets, Programmable thermostat
Year built
1994
Outdoor Features
Above Ground Spa, Deck, Fire Pit, Porch - Not screened, Walking Trail, Walk Out Balcony
View
Mountain, Wooded Area
Backyard Exposure
East
Lot Size
.42 acres. Ajoins a large undeveloped area owned by the local university. There is a private trail that leads to the Boone Greenway trail and many hiking trails, immediately from the side door of the house. The house is at a dead end, and feels very remote and tranquil, but it's walking distance to the movie theater, grocery store, and many restaurants.
Community Features
Tax Amount/Year
$1,700
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
No
Interview Required
No
Neighborhood Amenities
Mandatory HOA
Inquire
Home Legally Sleeps:
12
Onsite Parking
Parking for 3-4 vehicles off street. Legal parking on the street in front of the house as well.
Neighborhood Association STR Rules
Inquire
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
$12.50
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
Inquire
Occupancy Rate
30
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner, Third Party
Managed By
Owner
Management Bookings Percentage
Inquire
Caretaker Bookings Percentage
Inquire
Paid Booking History
Yes
Future Booking Calendar
Management Fees
Inquire
Caretaker Fees
Inquire
Sold with Marketing Collateral
Yes, AirBnb profile, Private website, Existing database of guests, Professional photos, Social media profiles, VRBO and/or Homeaway profile
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$120.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
$200.00
Yard & Pest Control (Annual)
$500.00
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$800.00
Water/Sewer (Annual)
$500.00
Cable/Interbet (Annual)
Inquire
Accounting Fee (Annual)
Inquire
Property Taxes (Annual)
$1,700.00
Homeowner's Insurance (Annual)
$600.00
Short Term Rental Insurance Rider (Annual)
Inquire
CDD Fee (Annual)
Inquire
Annual Homeowner's Association Dues
Inquire
Additional Membership Fees (Annual)
Inquire
Acquisition
Purchase price
Closing costs
Home Inspection
Furniture & Interiors Package
Rehab Work Estimates
Other
Total Capital Investment

RECALCULATE
Income
Average Nightly Rent

Weekly Rent

Potential Annual Rent

Weeks Rented (of 52)

Additonal Net Revenue Streams

Effective Gross Revenue

Effective Gross Rent

RECALCULATE
Variable Expenses (Annual)
Management Rental Commission (%)

Management Rental Commission Annually ($)

Credit Card Fee (%)

Credit Card Fee Annually ($)

Cleaning Fee ($ per rented wk)

Cleaning Fees Annually

Booking Site Service Fees (%)

Booking Site Service Fees ($)

Management Fee ($ per mo)

Management Fee Annually

Additonal Nightly Insurance Policy ($ per night)

Additonal Nightly Insurance Policy Annually

Sales, Bed, Resort, Tourist Tax (%)

Sales, Bed, Resort, Tourist Tax Annually ($)

RECALCULATE
Fixed Expenses (Annual)
Annual Permits/Licences

Advertising & Tech Costs

Yard and Pest Control

Pool Maintenance

Electricity

Water/Sewer

Cable/Internet

Accounting

Property Taxes

Homeowner's Insurance

Short Term Rental Insurance Rider

CDD fee

Annual Homeowners Association Dues

Additional Membership Fees

Maintenance Reserves/Supplies

Other

Fixed & Variable Expenses

RECALCULATE
Loan
Down Payment (%)

Down Payment (Capital Investment)

Loan Amount

Interest Rate

Amortization (Loan Years)

Monthly Payment

Annual Debt Service

RECALCULATE
Returns
Average Monthly Cash Flow

Annual Cash Flow

Cash-on-Cash Return

Annual Occupancy to Break Even

Break-Even Occupancy (Weeks)

Net Operating Income (NOI)

Cap Rate (ROI)

RECALCULATE

User understands this calculator is deemed reliable but not guaranteed. Vrolio makes absolutely no guarantees on returns or income. User should do their own due diligence and verify all data before making a purchasing decision. User understands that this is an educational tool only. We therefore accept no liability arising from any reliance made by any user or person to whom this information is made available to. Please use this tool at your own discretion and use caution always before buying any real estate investment.

LOCATION MAP VIEW

Data provided by property owner

The information featured here is supplied by third party resources. In some cases the owner directly will supply the data and in other cases third party listing sources. While we do everything in our power to ensure the information is as accurate as possible but we can in no capacity, guarantee the information sourced here is 100% accurate. All users should do their own due diligence and further research before engaging in a property purchase based on the data and information provided here. It is deemed reliable but not guaranteed. In many cases the information may not be verified further than the source that provided it to us. This includes all data and information shown about the properties, locations, regulations and any other details found here. Vrolio does not own, manage and is not in any way associated with in a real estate transaction capacity any of the properties shown here. Images are subject to copyright from owner and photographer. We do not own any of the images provided here. We therefore accept no liability arising from any reliance made by any reader or person to whom this information is made available to. You must perform your own research and seek independent professional advice before making any decision to purchase or invest in a property.