BNBCalc Short Term Rental Investment Analysis 2 Independence Blvd, Asheville, NC 28805, USA

6 bed • 3 bath • 12 guests • $525,000

BNB

Calc

Annual Revenue

$104,927

Profit (Cash Flow)

$42,792

Cap Rate

14.9%

Annual Revenue

$104,927

AirDNA projects $504/night at 57% occupancy ($104,927).

BNB Calc projects a 56.99999999999999% occupancy rate, $504 rate per night.

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

Return Metrics

25.24% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$42,791	$85,583	$128,375	$171,167	$213,959	$427,919	$1,283,757
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,157	$10,633	$16,446	$22,618	$29,171	$68,519	$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	$168,699	$233,189	$298,504	$364,678	$431,750	$781,995	$2,558,069

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.24%

Cap Rate

14.89%

Return on Investment

37.58%

2 Independence Blvd Asheville, North Carolina, 28805-9729

6 bed • 3 bath • 12 guests

Purchase Price

Est. $2,518/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$104,927

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$42,792

Profit

Revenue

$104,927

Operating Expenses

$26,721

Operating Income

$78,207

Mortgage & Taxes

$35,415

Profit (Cash Flow)

$42,792

$169,500

Cash Investment

Down Payment

$105,000

Renos & Furnishing

$48,750

Closing Costs

$15,750

Total

$169,500

DSCR Ratio

Strong

2.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.24%

Cap Rate

14.89%

Return on Investment

37.58%

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

$15,946

Your adjusted annual income

$150,000 - $15,946 = $134,054

Taxes on $134,054 (30%)

$40,216

Your old tax bill

$45,000

Your new tax bill

$40,216

Estimated tax savings

$4,784

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