BNBCalc Short Term Rental Investment Analysis 1845 Hose Rd, Moravian Falls, NC, 28654

1 bed • 1 bath • 3 guests • $145,000

BNB

Calc

Annual Revenue

$25,947

Profit (Cash Flow)

-$887

Cap Rate

6.1%

Annual Revenue

$25,947

AirDNA projects $87/night at 42% occupancy ($13,346). Airbtics projects $110/night at 53% occupancy ($21,293). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $111 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,757	$19,506	$27,220	$51,279
Occupancy	43%	52%	64%	75%
Nightly Rate	$85	$98	$111	$182

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy Log Cabin on a Stream. Fireplace!	$28,719	$110	68%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (168)
Babbling Brook Treehouse	$19,170	$72	72%	1	0	2	$20	❌	❌	✅	N / N	⭐️ 5 (69)
Hidden Gem - spacious, 1-bedroom RV/Camper	$19,064	$81	63%	1	1	2	$35	❌	❌	❌	N / N	⭐️ 5 (71)
Moravian Mill Cabin/Tiny Home - Joy Cabin 3	$17,602	$94	50%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (32)
The Forager	$11,964	$71	45%	1	1	1	$15	❌	❌	✅	Y / Y	⭐️ 5 (12)
Mushie Palace	$10,859	$69	43%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Moravian Mill Cabin / Tiny Home - Fire Cabin 1	$15,750	$94	45%	1	1	2	$20	❌	❌	❌	N / N	⭐️ 5 (30)
Clapping Tree Cabin	$19,078	$87	56%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (48)
Blueberry Hill Cottage: town and country	$24,669	$86	75%	1	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (251)
The Red Pony Inn	$15,943	$99	44%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (25)
Brushy Mountain Bungalow	$15,124	$100	40%	1	1	2	$45	❌	❌	✅	N / Y	⭐️ 5 (24)
Sky Dome	$33,263	$194	45%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 5 (46)
Joyful Haven on Snow Creek	$6,343	$49	34%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (56)
Bird's Nest Over Peaceful Pastures	$12,266	$83	39%	1	0	1	$20	❌	❌	❌	N / N	⭐️ 5 (30)
Moravian Mill Cabin/ Tiny Home - Glory Cabin 2	$19,882	$96	56%	1	1	2	$20	❌	❌	❌	N / N	⭐️ 5 (24)
The Nest @ Flamingo Grove	$12,816	$86	38%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 5 (168)
Creek side cabin	$21,568	$105	53%	1	1	1	$40	❌	❌	✅	N / Y	⭐️ 5 (232)
Four Gables Farms Tiny Home	$18,893	$94	52%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (112)
Lake Hickory Hideaway	$37,086	$99	100%	1	1	2	$25	✅	✅	❌	N / Y	⭐️ 5 (42)
Little Red Roof Farm House	$18,858	$72	69%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (468)
Enchanted Mtn. Escape on quaint farm/breakfast opt	$27,835	$86	87%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 5 (265)
The Roost - Adorable, cozy studio apartment	$26,506	$102	71%	1	1	1	$0	❌	❌	✅	N / Y	⭐️ 5 (256)
Peaceful Purlear Vacation Rental w/ Creek Access!	$64,302	$272	63%	1	1	2	$88	❌	❌	❌	Y / Y	⭐️ 5 (16)
Maggy’s Place - Destination on Main	$27,838	$130	56%	1	1	2	$85	✅	❌	✅	Y / Y	⭐️ 5 (177)
R & R Camping ( Raylans Yurt)	$10,870	$99	30%	1	1	2	$0	❌	❌	✅	N / N	⭐️ 5 (21)
Best Value in Hickory! Private, Comfy Tiny Home!	$19,418	$61	80%	1	1	1	$35	❌	❌	✅	N / Y	⭐️ 5 (273)
Little Blue Bungalow	$18,511	$106	44%	1	1	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (114)
Comfy & Inviting Suite with Serene Garden Patio	$11,119	$98	31%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (154)
One Bedroom Home in Taylorsville, NC	$15,706	$84	47%	1	1	1	$30	❌	❌	❌	Y / Y	⭐️ 5 (11)
Ridgetop Guest House, Private Pool, Stunning Views	$29,721	$181	44%	1	1	2	$75	✅	❌	❌	N / Y	⭐️ 5 (86)
Moonshine Mini-Mansion. Enjoy the NC foothills!	$16,029	$89	44%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (88)
Cozy Shipping Container with Spectacular Views	$20,862	$100	57%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (47)
Barefoot Cabin	$33,001	$117	74%	1	1	2	$65	❌	❌	✅	Y / N	⭐️ 5 (9)
Elkin Downtown Studio C	$11,800	$84	35%	1	1	2	$50	❌	❌	❌	Y / N	⭐️ 5 (23)
Hummingbird Haven Apartment	$29,080	$130	59%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (7)
Stacked Rock Ranch w/ Horseback Trailrides	$28,548	$100	78%	1	1.5	2	$0	✅	✅	✅	N / Y	⭐️ 5 (35)
Well Appointed Off-Grid Cabin, Ponds, & Bold Creek	$27,895	$118	60%	1	0	1	$50	❌	❌	✅	N / N	⭐️ 5 (27)
Three Trails • Unit 2 \| NoFees	$36,542	$192	52%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (17)

Return Metrics

-2.36% 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)	-$887	-$1,774	-$2,662	-$3,549	-$4,437	-$8,874	-$26,622
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000	$116,000
Down Payment	$29,000	$29,000	$29,000	$29,000	$29,000	$29,000	$29,000
Property Appreciation	$4,350	$8,830	$13,445	$18,198	$23,094	$49,867	$206,953
Total Return	$148,462	$152,055	$155,783	$159,649	$163,657	$185,993	$325,330

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.36%

Cap Rate

6.13%

Return on Investment

12.99%

1845 Hose Rd Moravian Falls, North Carolina, 28654

1 bed • 1 bath • 3 guests

Purchase Price

Est. $695/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

-$887

Annual Profit

6.1%

Cap Rate

-2.4%

Cash on Cash

$25,947

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $87/night at 42% occupancy.Projected nightly rate is $110/night at 53% occupancy.

Occupancy Rate

Top 28% 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.

$21,858

Avg annual revenue

53%

Avg occupancy rate

$110

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

$45k

$65k

-$887

Profit

Revenue

$25,947

Operating Expenses

$17,053

Operating Income

$8,894

Mortgage & Taxes

$9,781

Profit (Cash Flow)

-$887

$37,600

Cash Investment

Down Payment

$29,000

Renos & Furnishing

$4,250

Closing Costs

$4,350

Total

$37,600

DSCR Ratio

Weak

0.91

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.36%

Cap Rate

6.13%

Return on Investment

12.99%

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

$6,882

Deductible property tax

$1,435

Your total deduction

$15,839

Your adjusted annual income

$150,000 - $15,839 = $134,161

Taxes on $134,161 (30%)

$40,248

Your old tax bill

$45,000

Your new tax bill

$40,248

Estimated tax savings

$4,752

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:

3.1 sqft

Year built:

1960

Size:

480 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Heat Pump, Hot Water

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 3.1 sqft

Building area: 480 sqft

Garage: No

Heating: Electric, heat pump, hot water

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Electric, Heat Pump

View: -

Parking: Driveway

Amenities: Electric Range, Refrigerator

Price per square foot: $302

Lot Info

Zoning: -

Land Use: -

Parcel Number: 0400593

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $53,160

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Wilkesboro Elementary with 6/10 star rating
Middle School: Central Wilkes Middle with 4/10 star rating
High School: Wilkes Central High with 4/10 star rating