BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 44 Carolina Ln, Asheville, NC, USA

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$86,139

Profit (Cash Flow)

$12,541

Cash on Cash Return

115.6%

Annual Revenue

$86,139

AirDNA projects $352/night at 67% occupancy ($86,139).

BNB Calc projects a 67% occupancy rate, $352 rate per night.

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


Return Metrics

115.58% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$12,541$25,082$37,623$50,164$62,705$125,410$376,231
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$0$0$0$0$0$0$0
Down Payment$0$0$0$0$0$0$0
Property Appreciation$0$0$0$0$0$0$0
Total Return$12,541$25,082$37,623$50,164$62,705$125,410$376,231

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

115.58%

Payback Period Days

315

Return on Investment

115.58%

property-location

44 Carolina Ln Asheville, North Carolina, 28801-2807

2 bed • 2 bath • 6 guests

Agent

Inquire about this property

Contact Agent

Asheville

Zoning

Market


Laws


Market Data

$86,139

Annual Revenue

Top 101% of comparables

Top 101% of comparables


$12,541

Profit

Revenue

$86,139

Operating Expenses

$22,598

Operating Income

$63,541

Net Effective Rent

$51,000

Profit (Cash Flow)

$12,541

$10,850

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$4,350

Total

$10,850

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

115.58%

Payback Period Days

315