12 Caledonia Rd Asheville, North Carolina, 28803-2502
1 bed • 1 bath • 2 guests
Est. $3,948/mo
Inquire about this property
Contact Agent
$823,100
Zestimate
$30,155
Annual Revenue
BNBCalc predicts this property will get $129 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 48% of comparables
Top 33% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$30,509
Avg annual revenue
64%
Avg occupancy rate
$129
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$10k
$30k
$50k
$70k
Sign up to see the data on 40 all comparables
-$42,969
Profit
Revenue
$30,155
Operating Expenses
$17,600
Operating Income
$12,554
Mortgage & Taxes
$55,524
Profit (Cash Flow)
-$42,969
$193,563
Cash Investment
Down Payment
$164,620
Renos & Furnishing
$4,250
Closing Costs
$24,693
Total
$193,563
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-22.19%
Cap Rate
1.52%
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
$39,065
Deductible property tax
$8,149
Your total deduction
$125,099
Your adjusted annual income
$150,000 - $125,099 = $24,901
Taxes on $24,901 (30%)
$7,470
Your old tax bill
$45,000
Your new tax bill
$7,470
Estimated tax savings
$37,530
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:
11,326 sqft
Year built:
1926
Size:
2,442 sqft
Type:
MFR
Parking:
3
Heating:
Yes
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 93 Saint Dunstans Rd | 6 | 4 | 2,892 | - | 16,988 | 1925 | $1,174,500 | - |
| 16 Forest Hill Dr | 1 | 4 | 4,068 | - | 13,504 | 1930 | $850,000 | - |
| 20 Chiles Ave | 5 | 3 | 2,176 | - | 15,682 | 1923 | $709,000 | - |
| 45 Aurora Dr | 2 | 1 | 540 | - | 22,651 | 1984 | $0 | - |
| 23 Clearbrook Rd | 4 | 2 | 1,435 | - | 21,344 | 1964 | $528,000 | - |
| 34 Erskine Ave | 2 | 1 | 744 | - | 8,276 | 1952 | $439,000 | 3 |
| 93 Forest Hill Dr | 4 | 2 | 1,701 | - | 20,909 | 1932 | $850,000 | 24 |
| 10 Normandy Rd | 4 | 2 | 2,781 | - | 9,148 | 1927 | $1,380,000 | 33 |
| 109 Thurland Ave | 2 | 1 | 992 | - | 12,197 | 2021 | $595,000 | - |
| 116 Buchanan Ave | 1 | 4 | 1,634 | - | 4,792 | 1927 | $1,140,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Multi-Family Dwellings (Generic, Any Combination)
- Stories: -
- Lot size: 11,326 sqft
- Building area: 2,442 sqft
- Garage: Yes
- Heating: Yes
- Pool: No
- Fireplaces: 1
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: DEED DATE:04/21/2017 DEED
- Land Use: Residential
- Parcel Number: 9648-62-8949-00000
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2024
- Assessed Value: $593,900
- County Est. Land Value: $98,300
- Assessed Land Value: -
- County Est. Structure Value: $495,600
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 04/13/17 | $0 | 0% | Anthony R Haney |
| Invalid Date | $0 | 0% | Anthony R Haney, Jennifer L Macdonald |
| 05/24/99 | $204,000 | 100% | Anthony R Haney, Jennifer L Macdonald |
Ownership
- Name: Anthony Haney
- Owner Occupied: Yes
- Owner Mailing Address: 12 Caledonia Rd, Asheville, NC 28803
- Years Owned: 91
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No