BNBCalc Short Term Rental Investment Analysis 37 Pine Spring Dr, Asheville, NC 28805, USA

3 bed • 2 bath • 8 guests • $549,000

BNB

Calc

Annual Revenue

$72,410

Profit (Cash Flow)

-$876

Cap Rate

9.1%

Annual Revenue

$72,410

AirDNA projects $305/night at 65% occupancy ($72,409).

BNB Calc projects a 65% occupancy rate, $305 rate per night.

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

Return Metrics

-0.65% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$876	-$1,752	-$2,628	-$3,504	-$4,380	-$8,760	-$26,280
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200	$439,200
Down Payment	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800	$109,800
Property Appreciation	$16,470	$33,434	$50,907	$68,904	$87,441	$188,810	$783,567
Total Return	$564,593	$580,682	$597,279	$614,400	$632,061	$729,049	$1,306,286

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-0.65%

Cap Rate

9.09%

Return on Investment

12.21%

37 Pine Spring Dr Asheville, North Carolina, 28805-1514

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,633/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$72,410

Annual Revenue

Projected nightly rate is $305/night at 65% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$876

Profit

Revenue

$72,410

Operating Expenses

$22,493

Operating Income

$49,916

Mortgage & Taxes

$50,792

Profit (Cash Flow)

-$876

$134,770

Cash Investment

Down Payment

$109,800

Renos & Furnishing

$8,500

Closing Costs

$16,470

Total

$134,770

DSCR Ratio

Weak

0.98

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-0.65%

Cap Rate

9.09%

Return on Investment

12.21%

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

$43,840

Deductible property tax

$6,039

Your total deduction

$61,067

Your adjusted annual income

$150,000 - $61,067 = $88,933

Taxes on $88,933 (30%)

$26,680

Your old tax bill

$45,000

Your new tax bill

$26,680

Estimated tax savings

$18,320

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