BNBCalc Short Term Rental Investment Analysis 114 Bentley Cv, Murphy, NC, 28906

1 bed • 1 bath • 3 guests • $276,700

BNB

Calc

Annual Revenue

$38,665

Profit (Cash Flow)

$1,293

Cap Rate

7.2%

Annual Revenue

$38,665

AirDNA projects $113/night at 54% occupancy ($22,287). Airbtics projects $127/night at 52% occupancy ($24,120). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 67% occupancy rate, $158 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$12,785	$22,212	$40,719	$58,656
Occupancy	36%	50%	67%	77%
Nightly Rate	$90	$114	$158	$200

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
'Bumblebee Cottage' Murphy Retreat w/ Hot Tub	$46,833	$239	50%	1	2	2	$129	❌	✅	✅	Y / Y	⭐️ 4.8 (49)
Pet Friendly Smoky Mtns Cabin Near Cherokee Lake!	$32,193	$172	48%	1	1	2	$104	❌	❌	✅	Y / Y	⭐️ 4.8 (22)
Pets Welcomed @ Colorful Sunflower Cabin!	$22,739	$86	67%	1	1	2	$110	❌	❌	✅	Y / Y	⭐️ 4.9 (57)
Cozy Cabin Hideaway	$22,661	$76	76%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (70)
Pet-friendly tiny cabin!	$25,627	$102	65%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (77)
Secluded Murphy Cabin Rental on 2 Acres!	$21,631	$209	26%	1	2	2	$145	❌	❌	❌	Y / Y	⭐️ 4.8 (9)
Murphy "Glamping" Fun	$11,000	$70	39%	1	2	2	$25	❌	❌	✅	N / N	⭐️ 4.8 (26)
Hillside Hideaway	$16,409	$121	26%	1	2	1	$140	❌	❌	✅	Y / Y	⭐️ 4.4 (33)
Cozy Mtn Cabin: Spacious Deck & Forest Views!	$43,938	$212	54%	1	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
New/Charming/Relaxing 10min to the heart of Murphy	$32,168	$94	91%	1	1	2	$79	❌	❌	❌	Y / Y	⭐️ 5 (118)
Happy Shack in the Mountains	$21,562	$95	59%	1	2	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (67)
Pristine, comfy tiny cabin! Pet-friendly, too!	$22,241	$73	78%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (100)
Custom Mtn Cabin by Hiking/Motorcycle Routes!	$52,842	$177	80%	1	1	2	$98	❌	❌	❌	Y / Y	⭐️ 5 (113)
Evergreen - A Tiny Modern Log Cabin	$30,101	$107	70%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (30)
Trout Lily Cabin at Maple Ridge Creek, N GA Mtns	$17,359	$153	31%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (1)
Just Breathe! @ Fern Forest Cabin	$21,370	$81	65%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (177)
Whispering Hills Retreat	$10,581	$122	20%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (4)
Cozy Cabin with Wraparound Deck and Fire Pit!	$7,993	$78	21%	1	1	1	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Trillium Cabin at Maple Ridge Creek in the North G	$16,800	$153	30%	1	2	1	$0	❌	❌	✅	N / N	⭐️ 5 (1)
Stunning Murphy Cabin - 5 Mi to Cherokee Lake!	$36,091	$180	51%	1	1	2	$104	❌	❌	❌	N / Y	⭐️ 5 (18)
Cozy Cabin Cottage! Murphy, NC	$17,266	$87	44%	1	1	3	$85	❌	❌	❌	Y / Y	⭐️ 5 (3)
Brand New Cabin! Mountain Relaxation/Remote Work	$27,274	$90	77%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (74)
Ladybird's Lodge - dog friendly	$28,112	$91	76%	1	2	2	$80	❌	❌	✅	N / Y	⭐️ 5 (35)
Charming Murphy Cabin w/ Porch - Near Hiking!	$35,113	$168	56%	1	1	2	$104	❌	❌	✅	Y / Y	⭐️ 4.6 (16)
Secluded Murphy Cabin w/ Fire Pit & Creek Access!	$19,417	$146	34%	1	1	2	$83	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
As Featured in Southern Living -5 min to town!	$16,057	$137	30%	1	1	1	$78	❌	❌	✅	N / N	⭐️ 4.9 (189)
The LODGE - No Clean Fee - King Adjustable Bed	$41,413	$155	73%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (94)
The Hilda Tiny House	$21,674	$121	47%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (27)
Cozy Tiny Cabin Retreat	$29,879	$95	84%	1	1	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (106)
The Fawn - Get Away!…And bring the pups!	$28,754	$116	63%	1	1	1	$94	❌	❌	✅	Y / Y	⭐️ 5 (34)
Peaceful Murphy Retreat with Grill & River Views!	$33,240	$184	46%	1	1	2	$104	❌	❌	❌	Y / Y	⭐️ 5 (19)
Birdsong Retreat	$13,488	$104	32%	1	1	1	$60	❌	❌	✅	Y / N	⭐️ 5 (307)
Fern Ridge, NO storm damage! Relax, you're here.	$11,573	$93	34%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.8 (14)
Pearl's Mountain Retreat	$14,370	$66	57%	1	1	2	$40	❌	❌	✅	Y / Y	⭐️ 5 (65)
Fox Den Cabin with Invigorating Hot Tub!	$22,224	$138	44%	1	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (36)
Guesthouse - Cabin by the Creek	$20,670	$105	43%	1	1	2	$100	❌	❌	❌	N / N	⭐️ 4.8 (5)
Bearfoot BreakAway Studio in Log Cabin	$12,016	$84	37%	1	0	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (47)
Peaceful Murphy Vacation Rental w/ Deck & Grill	$31,534	$200	40%	1	1	2	$93	❌	❌	❌	Y / Y	⭐️ 4.8 (6)
Black Bear Retreat W Fireplace	$24,136	$112	57%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (23)
Murphy Cabin Rental w/ Fire Pit & Large Deck!	$56,539	$207	73%	1	2	3	$155	❌	❌	✅	Y / Y	⭐️ 5 (2)

Return Metrics

1.9% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,293	$2,586	$3,879	$5,172	$6,465	$12,930	$38,790
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$221,360	$221,360	$221,360	$221,360	$221,360	$221,360	$221,360
Down Payment	$55,340	$55,340	$55,340	$55,340	$55,340	$55,340	$55,340
Property Appreciation	$8,301	$16,851	$25,657	$34,728	$44,071	$95,161	$394,923
Total Return	$286,294	$296,137	$306,236	$316,600	$327,236	$384,791	$710,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.9%

Cap Rate

7.21%

Return on Investment

18.13%

114 Bentley Cv Murphy, North Carolina, 28906

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,327/mo

Inquire about this property

Contact Agent

$276,700

Zestimate

Airbnb Investor Score

$1,293

Annual Profit

7.2%

Cap Rate

1.9%

Cash on Cash

$38,665

Annual Revenue

BNBCalc predicts this property will get $127 per night with 52% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$25,422

Avg annual revenue

52%

Avg occupancy rate

$127

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$5k

$25k

$40k

$60k

$1,293

Profit

Revenue

$38,665

Operating Expenses

$18,706

Operating Income

$19,958

Mortgage & Taxes

$18,665

Profit (Cash Flow)

$1,293

$67,891

Cash Investment

Down Payment

$55,340

Renos & Furnishing

$4,250

Closing Costs

$8,301

Total

$67,891

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.9%

Cap Rate

7.21%

Return on Investment

18.13%

STR 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

$13,132

Deductible property tax

$2,739

Your total deduction

$26,706

Your adjusted annual income

$150,000 - $26,706 = $123,294

Taxes on $123,294 (30%)

$36,988

Your old tax bill

$45,000

Your new tax bill

$36,988

Estimated tax savings

$8,012

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:

0.5 sqft

Year built:

2023

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Ductless

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.5 sqft

Building area: -

Garage: No

Heating: Ductless

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Split Unit

View: -

Parking: -

Amenities: Refrigerator, Range, Microwave, Electric Water Heater

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 455100508148000

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $276,700

Schools

High School: Hiwassee Dam High with 3/10 star rating