BNBCalc Short Term Rental Rental Arbitrage Analysis 144 Hanover St

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$71,223

Profit (Cash Flow)

$22,964

Cash on Cash Return

267.0%

Annual Revenue

$71,223

AirDNA projects $157/night at 78% occupancy ($44,727). Airbtics projects $237/night at 68% occupancy ($58,862). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 78% occupancy rate, $250 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,688	$60,758	$88,765	$126,693
Occupancy	58%	66%	80%	98%
Nightly Rate	$164	$244	$287	$338

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
West Asheville Yellow Bungalow on Haywood	$22,977	$170	35%	3	1	2	$150	❌	❌	❌	N / Y	⭐️ 4.8 (224)
Modern Asheville Greenway Residence w/ 2 Decks!	$71,651	$307	62%	3	3	3	$202	❌	❌	❌	Y / Y	⭐️ 5 (74)
Fun South Slope Townhome	$57,740	$238	60%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.9 (45)
Downtown Condo Unit #507	$70,302	$244	73%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
Downtown Condo Unit 407	$75,166	$324	58%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (86)
Three Bedroom Three Bath Downtown Gem	$85,310	$341	65%	3	3	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (90)
108 Southside Ave Townhome	$73,829	$272	69%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (29)
106 Southside Ave Townhome	$59,891	$251	60%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 5 (61)
102 Southside Ave Townhome	$56,089	$230	59%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 5 (63)
92 Southside Ave Townhome	$69,877	$252	71%	3	4	2	$182	❌	❌	❌	Y / Y	⭐️ 4.8 (45)
Riverview Home in Asheville	$65,388	$283	62%	3	3	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (29)
3/3.5 Newly built Home + Laidback + Walkable to Br	$102,160	$544	51%	3	3	1	$50	❌	❌	❌	Y / Y	⭐️ 4.9 (18)
Comfortable Modern West Asheville home	$33,819	$140	66%	3	3	30	$100	❌	❌	✅	Y / Y	⭐️ 5 (14)
Newly Built 3BR Home in Asheville	$60,819	$303	51%	3	2	2	$250	❌	✅	❌	Y / Y	⭐️ 4.8 (70)
Bear Me the Necessities	$41,206	$276	40%	3	2	3	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (17)
Haywood House Asheville (West Asheville)	$81,292	$338	65%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (122)
Modern Asheville Home Near Great Food and Venues!	$26,572	$110	66%	3	4	3	$353	✅	❌	✅	Y / Y	⭐️ 4 (2)
Third floor condo in downtown Asheville	$49,246	$267	48%	3	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (229)
3 Bed/ 1 Bath, close to everything!	$30,072	$104	79%	3	1	28	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
West AVL Urban Retreat (Monthly)	$29,121	$99	77%	3	3	30	$200	❌	❌	✅	Y / Y	⭐️ 4.8 (36)
NO Cleaning Fee! Entire Private Home Full Kitchen	$49,673	$156	87%	3	2	650	$0	❌	❌	❌	Y / Y	⭐️ 5 (139)
Comfortable Home Walkable to West AVL & River Arts	$40,942	$119	94%	3	3	29	$0	❌	✅	❌	Y / Y	⭐️ 5 (16)
Luxurious Home with Mountain and River Views	$96,482	$308	83%	3	3	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (246)
Walkable Home In Heart of W.Asheville Near Dwntown	$55,453	$302	50%	3	2	30	$120	❌	❌	❌	Y / Y	⭐️ 5 (74)
New 3 BR Get-Away just off Haywood Rd W Asheville	$69,943	$245	78%	3	3	30	$300	❌	✅	✅	Y / Y	⭐️ 4.9 (26)
Modern Asheville Home in the River Arts District!	$61,375	$261	62%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (22)
The Grand View + King + 5m to DT	$59,538	$166	98%	3	3	1	$1	❌	❌	❌	Y / Y	⭐️ 5 (3)
Gorgeous, Custom Pool Home	$165,066	$451	100%	3	3	30	$250	✅	✅	✅	Y / Y	⭐️ 5 (2)
3BR dog-friendly home with enclosed yard & porch	$35,136	$160	60%	3	3	30	$196	❌	❌	✅	Y / Y	⭐️ 0 (0)
Walkable West Asheville Home 5 min to Downtown Ash	$53,508	$172	85%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Fenced Yard, Home Office, & Covered Deck (Monthly)	$77,592	$212	100%	3	1	30	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Diego's Cozy & Warm Bungalow	$42,208	$124	93%	3	3	30	$250	❌	❌	❌	Y / Y	⭐️ 5 (2)
Walkable West AVL Bungalow, 5 mins to downtown!	$28,822	$175	45%	3	2	30	$150	❌	❌	✅	Y / Y	⭐️ 5 (9)
Downtown Asheville FREE Parking!	$55,399	$386	39%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)
Light-filled Westville home.	$23,994	$95	69%	3	2	1	$50	❌	❌	✅	Y / Y	⭐️ 0 (0)
Min. to W. Asheville/Downtown/Remote Work Friendly	$43,335	$160	74%	3	2	28	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
1920s Prohibition House 𓆸 2 min to Haywood	$64,050	$175	100%	3	2	30	$250	❌	❌	❌	Y / N	⭐️ 0 (0)
Suburban three-bedroom oasis close to everything!	$72,468	$275	72%	3	2	30	$200	❌	❌	❌	Y / Y	⭐️ 5 (1)
Home in Walkable West Asheville	$80,154	$219	100%	3	2	30	$150	❌	❌	✅	Y / N	⭐️ 5 (2)

Return Metrics

267.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$22,963	$45,927	$68,890	$91,854	$114,818	$229,636	$688,909
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$22,963	$45,927	$68,890	$91,854	$114,818	$229,636	$688,909

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

267.01%

Payback Period Days

136

Return on Investment

267.01%

144 Hanover St Asheville, North Carolina, 28806

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$4,363

Zestimate

Asheville

Zoning

Market

Laws

Market Data

$71,223

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $157/night at 78% occupancy.Projected nightly rate is $237/night at 68% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$59,096

Avg annual revenue

68%

Avg occupancy rate

$237

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

$20k

$70k

$115k

$165k

$22,964

Profit

Revenue

$71,223

Operating Expenses

$21,259

Operating Income

$49,964

Net Effective Rent

$27,000

Profit (Cash Flow)

$22,964

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

267.01%

Payback Period Days

136