Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 215 David Ridge Road, Black Mountain, NC

3 bed • 3 bath • 9 guests • $450,000

BNB

Calc

Annual Revenue

$46,547

Profit (Cash Flow)

$2,935

Cap Rate

6.0%

Annual Revenue

$46,547

AirDNA projects $228/night at 53% occupancy ($44,136). Airbtics projects $216/night at 59% occupancy ($46,546). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 59% occupancy rate, $216 rate per night.

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

Percentiles25%50%75%90%
Revenue$29,315$42,063$66,195$83,898
Occupancy48%57%69%77%
Nightly Rate$159$193$252$285

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$38,144
$160
61%
322$100❌❌✅Y / Y⭐️ 5 (16)
$47,989
$162
77%
32.52$129✅❌❌Y / Y⭐️ 5 (111)
$37,598
$274
36%
33.51$195❌❌❌Y / Y⭐️ 0 (2)
$58,884
$199
78%
31.51$99❌❌❌Y / Y⭐️ 5 (142)
$53,707
$208
70%
321$190❌❌❌Y / Y⭐️ 5 (78)
$48,445
$219
57%
32.51$250❌❌✅Y / Y⭐️ 5 (14)
$47,143
$257
49%
32.52$150❌❌❌Y / Y⭐️ 5 (136)
$30,957
$149
55%
312$120❌❌✅Y / Y⭐️ 5 (77)
$25,705
$89
73%
31.52$100❌❌✅Y / Y⭐️ 4.5 (267)
$44,581
$222
54%
32.52$175❌❌✅Y / Y⭐️ 5 (111)
$83,879
$262
86%
32.52$175❌❌✅Y / Y⭐️ 5 (113)
$38,820
$241
40%
32.51$349❌❌✅Y / Y⭐️ 5 (6)
$45,828
$175
69%
322$125✅✅❌Y / Y⭐️ 5 (395)
$45,935
$150
79%
32.51$75✅✅❌Y / Y⭐️ 5 (65)
$54,144
$252
57%
322$155❌✅❌Y / Y⭐️ 5 (209)
$38,223
$153
65%
321$200❌❌✅Y / Y⭐️ 5 (64)
$35,048
$133
72%
323$0❌❌✅Y / Y⭐️ 5 (62)
$36,660
$121
78%
312$150✅❌✅Y / Y⭐️ 5 (96)
$38,289
$195
51%
312$125❌✅✅Y / Y⭐️ 5 (142)
$38,403
$164
61%
32.52$175❌✅✅Y / Y⭐️ 5 (155)
$143,862
$824
47%
321$200❌❌✅Y / Y⭐️ 4.7 (18)
$34,619
$206
44%
331$298❌❌✅Y / Y⭐️ 5 (2)
$26,092
$158
44%
322$198❌❌❌Y / Y⭐️ 5 (51)
$33,637
$186
43%
32.51$235✅✅✅Y / Y⭐️ 5 (121)
$53,025
$253
55%
333$175❌❌✅Y / Y⭐️ 5 (56)
$24,753
$145
45%
322$100❌❌✅Y / Y⭐️ 5 (38)
$53,986
$249
55%
32.51$235✅✅✅Y / Y⭐️ 5 (120)
$57,626
$234
64%
322$160✅❌✅Y / Y⭐️ 5 (58)
$62,006
$288
57%
32.51$175❌❌✅Y / Y⭐️ 5 (3)
$23,878
$133
45%
311$150❌❌✅Y / Y⭐️ 4.5 (10)
$74,591
$285
66%
321$249❌✅❌Y / Y⭐️ 5 (27)
$75,619
$256
76%
322$200❌✅✅Y / Y⭐️ 5 (57)
$28,063
$174
42%
321$150❌❌✅Y / Y⭐️ 5 (15)
$35,477
$166
53%
31.52$115❌❌✅Y / Y⭐️ 5 (28)
$40,366
$178
59%
32.51$160❌❌✅Y / Y⭐️ 5 (234)
$64,032
$346
49%
321$199❌✅❌Y / Y⭐️ 5 (17)
$88,371
$304
76%
331$190❌❌✅Y / Y⭐️ 5 (153)
$42,751
$160
68%
321$150❌✅✅Y / Y⭐️ 5 (29)
$47,042
$191
64%
32.51$175❌❌❌Y / Y⭐️ 5 (33)
$24,374
$133
47%
32.55$125❌❌❌Y / Y⭐️ 5 (113)

Return Metrics

1.45% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$2,935$5,870$8,805$11,740$14,675$29,351$88,055
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$270,000$270,000$270,000$270,000$270,000$270,000$270,000
Down Payment$180,000$180,000$180,000$180,000$180,000$180,000$180,000
Property Appreciation$13,500$27,405$41,727$56,478$71,673$154,762$642,268
Total Return$466,435$483,275$500,532$518,219$536,349$634,114$1,180,323

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

1.45%

Cap Rate

5.95%

Return on Investment

9.76%

property-location

215 David Rdg Rd Black Mountain, North Carolina, 28711

3 bed • 3 bath • 9 guests

Est. $2,158/mo

Agent

Inquire about this property

Contact Agent

$468,800

Zestimate

24

Airbnb Investor Score

$2,935

Annual Profit

6.0%

Cap Rate

1.5%

Cash on Cash

$46,547

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $228/night at 53% occupancy ($44,136.08). Airbtics projects $216/night at 59% occupancy ($46,546).

Top 46% of comparables

Top 38% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$48,063

Avg annual revenue

59%

Avg occupancy rate

$216

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

$25k

$65k

$100k

$145k

Sign up to see the data on 40 all comparables

$2,935

Profit

Revenue

$46,547

Operating Expenses

$19,731

Operating Income

$26,816

Mortgage & Taxes

$23,880

Profit (Cash Flow)

$2,935

$202,250

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$8,750

Closing Costs

$13,500

Total

$202,250

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.45%

Cap Rate

5.95%

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

$16,018

Deductible property tax

$4,455

Your total deduction

$96,436

Your adjusted annual income

$150,000 - $96,436 = $53,564

Taxes on $53,564 (30%)

$16,069

Your old tax bill

$45,000

Your new tax bill

$16,069

Estimated tax savings

$28,931

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:

1.32 sqft

Year built:

2022

Size:

1,404 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Heat Pump

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: 2
  • Lot size: 1.32 sqft
  • Building area: 1,404 sqft
  • Garage: No
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air, Heat Pump
  • View: -
  • Parking: Driveway
  • Amenities: Dishwasher, Disposal, Electric Oven, Electric Range, Electric Water Heater, Refrigerator
  • Price per square foot: $333

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 071110016100000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $335,500
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $468,800

Schools

  • Middle School: Charles D Owen Middle with 4/10 star rating
  • High School: Charles D Owen High with 6/10 star rating