BNBCalc Short Term Rental Investment Analysis 3 Cole St, Asheville, NC 28803, USA

3 bed • 2 bath • 6 guests • $290,000

BNB

Calc

Annual Revenue

$60,287

Profit (Cash Flow)

$19,207

Cap Rate

13.4%

Annual Revenue

$60,287

AirDNA projects $262/night at 63% occupancy ($60,287).

BNB Calc projects a 63% occupancy rate, $262 rate per night.

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

Return Metrics

25.54% 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)	$19,207	$38,414	$57,622	$76,829	$96,036	$192,073	$576,220
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,848	$5,873	$9,084	$12,494	$16,113	$37,849	$232,000
Down Payment	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000	$58,000
Property Appreciation	$8,700	$17,661	$26,890	$36,397	$46,189	$99,735	$413,906
Total Return	$88,756	$119,949	$151,597	$183,721	$216,340	$387,658	$1,280,126

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.54%

Cap Rate

13.36%

Return on Investment

40.89%

3 Cole St Asheville, North Carolina, 28803-1419

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$60,287

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,207

Profit

Revenue

$60,287

Operating Expenses

$21,517

Operating Income

$38,770

Mortgage & Taxes

$19,562

Profit (Cash Flow)

$19,207

$75,200

Cash Investment

Down Payment

$58,000

Renos & Furnishing

$8,500

Closing Costs

$8,700

Total

$75,200

DSCR Ratio

Strong

1.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.54%

Cap Rate

13.36%

Return on Investment

40.89%

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

$13,764

Deductible property tax

$2,871

Your total deduction

$10,695

Your adjusted annual income

$150,000 - $10,695 = $139,305

Taxes on $139,305 (30%)

$41,791

Your old tax bill

$45,000

Your new tax bill

$41,791

Estimated tax savings

$3,209

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