BNBCalc Short Term Rental Investment Analysis 185 Beverly Rd, Asheville, NC 28805, USA

3 bed • 2 bath • 8 guests • $525,000

BNB

Calc

Annual Revenue

$54,392

Profit (Cash Flow)

-$1,174

Cap Rate

6.5%

Annual Revenue

$54,392

AirDNA projects $204/night at 73% occupancy ($54,392).

BNB Calc projects a 73% occupancy rate, $204 rate per night.

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

Return Metrics

-0.9% 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)	-$1,173	-$2,347	-$3,521	-$4,694	-$5,868	-$11,736	-$35,210
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Down Payment	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000	$105,000
Property Appreciation	$15,750	$31,972	$48,681	$65,892	$83,618	$180,556	$749,312
Total Return	$539,576	$554,625	$570,160	$586,197	$602,750	$693,819	$1,239,102

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.9%

Cap Rate

6.52%

Return on Investment

15.26%

185 Beverly Rd Asheville, North Carolina, 28805-2439

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$54,392

Annual Revenue

Projected nightly rate is $204/night at 73% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$1,174

Profit

Revenue

$54,392

Operating Expenses

$20,151

Operating Income

$34,241

Mortgage & Taxes

$35,415

Profit (Cash Flow)

-$1,174

$129,250

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$8,500

Closing Costs

$15,750

Total

$129,250

DSCR Ratio

Weak

0.97

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.9%

Cap Rate

6.52%

Return on Investment

15.26%

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

$24,917

Deductible property tax

$5,197

Your total deduction

$54,358

Your adjusted annual income

$150,000 - $54,358 = $95,642

Taxes on $95,642 (30%)

$28,693

Your old tax bill

$45,000

Your new tax bill

$28,693

Estimated tax savings

$16,307

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