Whiskey River Retreat - TurnKey AirBnB

$1,750,000
7
6
5,020
sq. ft.
$349
per sq ft
Heated sq ft: 5,020 sq ft
Avg Nightly Rate: $129
Home Legally Sleeps: 12
Occupancy Rate: 24 weeks
Annual Gross Income : 75000
Annual Net Operating Income : 65000
Property Type: Multi-Unit Property (B&B)
Ownership Type: Full (100%)
Seasoned Short Term Rental: Yes
Furnishings Included: Yes
For Sale By: Broker
Seller Financing: Will Consider
Niche: Couples/Romance, Farm, Glamping, Nature, Weddings or Family Reunions
New Construction: Inquire
Days on Vrolio: 597

Property Description

Check out this new listing, Whiskey River Retreat is now available for sale! Property includes 98.5 acres with currently 3 Airbnb's in operation. The opportunities are endless with this property. I have included in comments the links for each Airbnb for review. The property currently also has a main residence which is a 2 story duplex that could also be used as an Airbnb, the owners currently live in the top floor and the bottom floor is not occupied but fully furnished. I have included the listing which has a link at the bottom with a website, that includes drone footage, virtual tours of all of the property as well as photos. This is an amazing opportunity! Property is currently averaging $6000 per month with 45% occupancy. Visit the website for links to each Airbnb. www.whiskeyriverretreat.com

Presented by:
Agent:
Melissa Sterling
The Heritage Realty Group
Seller Financing
Will Consider
Distress Sale
None
Seller Financing Terms
Seasonal Nightly Rates
High: 149
Low: 129
Peak: 149
Special Event: 149
Avarage: 129.00
Furniture Age
5
Est Value of Furnishings
$25,000
Peak & High Seasons
February, March, April, May, June, July, August, September, October, November
Ownership Percentage
Full (100%)
Qualifies for foreign national visa
Not sure
Reason for Selling
Relocating and reinvesting in new property
Foreign national buyer restrictions from government?
Not sure
Gross Annual Income
75000
Net Operating Income
65000
Stories
2
Additional Indoor Rooms
Attached Garage for No car, Family Room, Living Room, Multiple Master Suites
Appliances
Dishwasher, Dryer, Electric appliances, Full stove, Gas appliances, Half stove, Microwave, Oven, Refrigerator, Washer
Heating/Cooling
Central A/C (gas or electric), Central Heat (gas or electric), Other
Floor Coverings
Laminate Wood, Linoleum, Tile
Security
No
Security Description
Half Baths
Inquire
Master Suite(s)
Inquire
Energy Efficiency
Year built
2012
Outdoor Features
Deck, Fenced/Gated Yard, Fire Pit, Walking Trail
View
River/Creek, Wooded Area, Other
Backyard Exposure
North
Lot Size
98.5 acres
Community Features
Nature Trails/Walking Path, River Access
Tax Amount/Year
$1,622
CDD Amount
Inquire
Neighborhood
Inquire
Deed Restricted Community
Yes
Interview Required
No
Neighborhood Amenities
Nature Trails/Walking Path, River Access
Mandatory HOA
Inquire
Home Legally Sleeps:
12
Onsite Parking
Parking pads with each unit/gravel
Neighborhood Association STR Rules
HOA allows STR
Municipality STR Rules
No restrictions documented by owner. Verification recomended
Transferrable Permit or License
Yes, Transfers to new owner
Rental Tax Info
Inquire
Minimum Nightly Rental
No Minimum
Rental Length Requirement
No Restriction
Has Rental History
Yes
Established Rental History
5 Years
Occupancy Rate
24
Being Sold with Bookings
Inquire
Caretaker Info
InquireCaretaker cannot stay and oversee the property
Bookings Placed By
Owner
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
Manager Cancellation Policy
 
  •  
Credit Card Fee
Inquire
Cleaning Fee
$60.00
Licesnes & Permits (Annual)
Inquire
Advertising & Tech Costs (Annual)
$600.00
Yard & Pest Control (Annual)
$1,875.00
Pool & Spa Maintinence (Annual)
Inquire
Electricity (Annual)
$4,080.00
Water/Sewer (Annual)
$840.00
Cable/Interbet (Annual)
$2,280.00
Accounting Fee (Annual)
$250.00
Property Taxes (Annual)
$1,622.00
Homeowner's Insurance (Annual)
$1,855.00
Short Term Rental Insurance Rider (Annual)
$4,000.00
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)

Additional 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

Additional Nightly Insurance Policy ($ per night)

Additional 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

Listing Source: The Heritage Realty Group, 9312245099

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.