BNBCalc Short Term Rental Investment Analysis 54 Mardell Cir, Asheville, NC 28806, USA

5 bed • 1 bath • 9 guests • $325,000

BNB

Calc

Annual Revenue

$107,886

Profit (Cash Flow)

$58,857

Cap Rate

24.9%

Annual Revenue

$107,886

AirDNA projects $547/night at 54% occupancy ($107,885).

BNB Calc projects a 54% occupancy rate, $547 rate per night.

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

Return Metrics

67.65% 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)	$58,857	$117,714	$176,571	$235,428	$294,285	$588,571	$1,765,714
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,192	$6,582	$10,181	$14,002	$18,058	$42,417	$260,000
Down Payment	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000	$65,000
Property Appreciation	$9,750	$19,792	$30,136	$40,790	$51,764	$111,772	$463,860
Total Return	$136,799	$209,089	$281,889	$355,221	$429,108	$807,761	$2,554,574

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

67.65%

Cap Rate

24.85%

Return on Investment

82.52%

54 Mardell Cir Asheville, North Carolina, 28806-3532

5 bed • 1 bath • 9 guests

Purchase Price

Est. $1,559/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$107,886

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$58,857

Profit

Revenue

$107,886

Operating Expenses

$27,105

Operating Income

$80,781

Mortgage & Taxes

$21,923

Profit (Cash Flow)

$58,857

$87,000

Cash Investment

Down Payment

$65,000

Renos & Furnishing

$12,250

Closing Costs

$9,750

Total

$87,000

DSCR Ratio

Strong

3.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

67.65%

Cap Rate

24.85%

Return on Investment

82.52%

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

$15,425

Deductible property tax

$3,217

Your total deduction

-$24,969

Your adjusted annual income

$150,000 - -$24,969 = $174,969

Taxes on $174,969 (30%)

$52,491

Your old tax bill

$45,000

Your new tax bill

$52,491

Estimated tax savings

-$7,491

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