BNBCalc Short Term Rental Investment Analysis 28 Wentworth Ave, Asheville, NC 28803, USA

3 bed • 2.5 bath • 10 guests • $479,000

BNB

Calc

Annual Revenue

$72,925

Profit (Cash Flow)

$18,053

Cap Rate

10.5%

Annual Revenue

$72,925

AirDNA projects $298/night at 67% occupancy ($72,924).

BNB Calc projects a 67% occupancy rate, $298 rate per night.

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

Return Metrics

15.19% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$18,052	$36,105	$54,157	$72,210	$90,262	$180,525	$541,577
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,705	$9,701	$15,005	$20,637	$26,615	$62,516	$383,200
Down Payment	$95,800	$95,800	$95,800	$95,800	$95,800	$95,800	$95,800
Property Appreciation	$14,370	$29,171	$44,416	$60,118	$76,292	$164,735	$683,658
Total Return	$132,928	$170,777	$209,379	$248,766	$288,970	$503,578	$1,704,236

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.19%

Cap Rate

10.51%

Return on Investment

31.25%

28 Wentworth Ave Asheville, North Carolina, 28803-9693

3 bed • 2.5 bath • 10 guests

Purchase Price

Est. $2,297/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$72,925

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,053

Profit

Revenue

$72,925

Operating Expenses

$22,560

Operating Income

$50,364

Mortgage & Taxes

$32,312

Profit (Cash Flow)

$18,053

$118,795

Cash Investment

Down Payment

$95,800

Renos & Furnishing

$8,625

Closing Costs

$14,370

Total

$118,795

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.19%

Cap Rate

10.51%

Return on Investment

31.25%

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

$22,734

Deductible property tax

$4,742

Your total deduction

$30,591

Your adjusted annual income

$150,000 - $30,591 = $119,409

Taxes on $119,409 (30%)

$35,823

Your old tax bill

$45,000

Your new tax bill

$35,823

Estimated tax savings

$9,177

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