BNBCalc Short Term Rental Investment Analysis 123 Willow Lake Dr, Asheville, NC 28805, USA

4 bed • 3 bath • 12 guests • $490,000

BNB

Calc

Annual Revenue

$51,390

Profit (Cash Flow)

-$1,425

Cap Rate

6.5%

Annual Revenue

$51,390

AirDNA projects $210/night at 67% occupancy ($51,389).

BNB Calc projects a 67% occupancy rate, $210 rate per night.

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

Return Metrics

-1.15% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,424	-$2,849	-$4,274	-$5,698	-$7,123	-$14,247	-$42,741
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,813	$9,924	$15,350	$21,111	$27,226	$63,951	$392,000
Down Payment	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000	$98,000
Property Appreciation	$14,700	$29,841	$45,436	$61,499	$78,044	$168,519	$699,358
Total Return	$116,089	$134,916	$154,512	$174,911	$196,147	$316,223	$1,146,617

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.15%

Cap Rate

6.45%

Return on Investment

14.65%

123 Willow Lake Dr Asheville, North Carolina, 28805-2832

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,350/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$51,390

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,425

Profit

Revenue

$51,390

Operating Expenses

$19,761

Operating Income

$31,629

Mortgage & Taxes

$33,054

Profit (Cash Flow)

-$1,425

$123,450

Cash Investment

Down Payment

$98,000

Renos & Furnishing

$10,750

Closing Costs

$14,700

Total

$123,450

DSCR Ratio

Weak

0.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-1.15%

Cap Rate

6.45%

Return on Investment

14.65%

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

$23,256

Deductible property tax

$4,851

Your total deduction

$51,452

Your adjusted annual income

$150,000 - $51,452 = $98,548

Taxes on $98,548 (30%)

$29,565

Your old tax bill

$45,000

Your new tax bill

$29,565

Estimated tax savings

$15,435

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