BNBCalc Short Term Rental Investment Analysis 252 7th Street Southeast, Hickory, NC

2 bed • 1 bath • 6 guests • $89,000

BNB

Calc

Annual Revenue

$30,680

Profit (Cash Flow)

$7,008

Cap Rate

14.6%

Annual Revenue

$30,680

AirDNA projects $135/night at 40% occupancy ($19,723). Airbtics projects $120/night at 70% occupancy ($30,680). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 70% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,929	$33,797	$45,157	$56,121
Occupancy	58%	76%	86%	92%
Nightly Rate	$96	$118	$139	$159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Little House: close to LR & downtown Hickory!	$35,721	$97	99%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (89)
The Little Blue House in Hickory	$36,731	$116	80%	2	1	1	$89	❌	❌	❌	Y / Y	⭐️ 5 (193)
Uptown Beautiful 5th Ave Cottage	$50,726	$158	86%	2	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (78)
Brand new townhome close to LRU! Unit 125	$36,866	$114	86%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (76)
Brand new town home close to LRU! Unit 127	$31,801	$118	71%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (69)
Little Blue Hickory Home	$33,750	$104	86%	2	1	2	$45	❌	❌	✅	Y / Y	⭐️ 5 (389)
“Sweet Hickory Hideaway!” Close to everything!	$30,272	$95	84%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (119)
Hickory Hideaway	$31,530	$89	92%	2	1.5	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (201)
Peaceful Oak View	$35,593	$122	75%	2	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (50)
The Hickory Haven: Restored	$27,820	$93	74%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (49)
The 2-1-3 house	$24,587	$69	92%	2	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (586)
Southern Charm Cottage	$36,234	$113	85%	2	1	1	$89	❌	❌	✅	Y / Y	⭐️ 5 (60)
Just the Middle Bitty	$25,534	$89	70%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (79)
The Country Bumpkin	$28,206	$93	76%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (132)
Peaceful, Cozy, and Convenient!	$35,186	$120	77%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (56)
The Tucked Away Gem In Hickory	$31,260	$123	59%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
The Little House 2: near downtown and LR	$35,805	$97	98%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (54)
The Phoenix	$24,644	$131	47%	2	2	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (14)
Fully Equipped Apartment close to downtown Hickory	$23,517	$87	69%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (4)
The Bungalow at 964	$40,743	$121	92%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Charming, well equipped apartment,central location	$22,217	$82	73%	2	1	6	$150	❌	❌	❌	Y / Y	⭐️ 4 (3)
The Bear Den	$33,709	$159	55%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Very clean and well appointed 2 Bedroom/1.5 Bath	$21,743	$86	68%	2	1.5	28	$130	❌	❌	❌	Y / Y	⭐️ 5 (4)
Remodeled Hickory Charmer!	$38,943	$140	76%	2	1	20	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Fully Equipped Apartment in Central Location	$27,738	$102	71%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 0 (1)
Hickory House 4	$43,417	$130	89%	2	2	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (11)
Lovely downtown 2-bedroom apartment	$41,406	$119	93%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (10)
Cute Cottage by Beautiful Park	$27,537	$99	76%	2	1	5	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Hickory \| Newly Renovated	$24,419	$139	48%	2	1	13	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
NW Hickory’s Viewmont Shopping District	$27,035	$83	89%	2	1	28	$109	❌	❌	❌	Y / Y	⭐️ 5 (4)
Spacious apartment in desirable neighborhood	$36,824	$129	78%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
The Herman Tuttle House next to Frye Hosp and LRU	$47,556	$168	77%	2	2	1	$18	❌	❌	❌	Y / Y	⭐️ 4.9 (13)
Cozy Craftsman!	$27,851	$177	43%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Carolina Cottage	$44,280	$126	95%	2	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (18)
Hawks 205 Modern Oasis I Free Parking I Pool	$13,773	$99	38%	2	2	31	$0	✅	❌	✅	Y / Y	⭐️ 0 (2)

Return Metrics

26.22% 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)	$7,008	$14,016	$21,025	$28,033	$35,041	$70,083	$210,251
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$71,200	$71,200	$71,200	$71,200	$71,200	$71,200	$71,200
Down Payment	$17,800	$17,800	$17,800	$17,800	$17,800	$17,800	$17,800
Property Appreciation	$2,670	$5,420	$8,252	$11,170	$14,175	$30,608	$127,026
Total Return	$98,678	$108,436	$118,277	$128,203	$138,217	$189,692	$426,277

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

26.22%

Cap Rate

14.62%

Return on Investment

39.49%

252 7th St SE Hickory, North Carolina, 28602

2 bed • 1 bath • 6 guests

Purchase Price

Est. $427/mo

Inquire about this property

Contact Agent

159

Airbnb Investor Score

$7,008

Annual Profit

14.6%

Cap Rate

26.2%

Cash on Cash

$30,680

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $135/night at 40% occupancy.Projected nightly rate is $120/night at 70% occupancy.

Occupancy Rate

Top 66% 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.

$30,584

Avg annual revenue

70%

Avg occupancy rate

$120

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

$15k

$25k

$40k

$50k

$7,008

Profit

Revenue

$30,680

Operating Expenses

$17,668

Operating Income

$13,012

Mortgage & Taxes

$6,004

Profit (Cash Flow)

$7,008

$26,720

Cash Investment

Down Payment

$17,800

Renos & Furnishing

$6,250

Closing Costs

$2,670

Total

$26,720

DSCR Ratio

Strong

2.17

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

26.22%

Cap Rate

14.62%

Return on Investment

39.49%

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

$4,224

Deductible property tax

$881

Your total deduction

$2,671

Your adjusted annual income

$150,000 - $2,671 = $147,329

Taxes on $147,329 (30%)

$44,199

Your old tax bill

$45,000

Your new tax bill

$44,199

Estimated tax savings

$801

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:

0.22 sqft

Year built:

1925

Size:

1,065 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.22 sqft

Building area: 1,065 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Ceiling Fan(s)

View: -

Parking: Driveway

Amenities: Electric Range, Refrigerator

Price per square foot: $83

Lot Info

Zoning: -

Land Use: -

Parcel Number: 370208972754

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $111,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Valmead Basic with 2/10 star rating
Middle School: Gamewell Middle with 2/10 star rating
High School: West Caldwell High with 3/10 star rating