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 Investment Analysis 62 E Lester Ln, Penrose, NC

3 bed โ€ข 1 bath โ€ข 6 guests โ€ข $160,000

BNB

Calc

Annual Revenue

$40,761

Profit (Cash Flow)

-$101,240

Cap Rate

-62.3%

Annual Revenue

$40,761

AirDNA projects $186/night at 51% occupancy ($34,647). Airbtics projects $190/night at 57% occupancy ($39,555). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 60% occupancy rate, $186 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,316$38,292$64,869$79,758
Occupancy48%58%70%75%
Nightly Rate$135$174$245$279

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Rosies mountaintop Dupont Forest Hendersonville

No image available

$26,501
$97
70%
321$75โŒโŒโœ…Y / Yโญ๏ธ 5 (266)
Rocky Ridge Bike & Hike~$375 Free Activities Daily

No image available

$39,925
$169
58%
321$150โŒโŒโŒY / Yโญ๏ธ 5 (24)
DuPont Forest Trailside Cabin

No image available

$28,057
$121
62%
322$150โŒโŒโŒY / Yโญ๏ธ 5 (201)
Home in Penrose, minutes from Dupont State Forest!

No image available

$47,960
$182
72%
322$0โŒโŒโŒY / Yโญ๏ธ 5 (87)
Dialed Inn in Historic Hendersonville

No image available

$47,597
$284
43%
321$200โŒโœ…โœ…Y / Yโญ๏ธ 5 (19)
Rocky Ridge Base Camp @ DuPont - Bike from House!

No image available

$25,304
$100
64%
322$130โŒโŒโœ…Y / Yโญ๏ธ 5 (67)
Close to town, country setting, clean home w/view.

No image available

$39,513
$150
70%
322$120โŒโŒโŒY / Yโญ๏ธ 5 (107)
DuPont Forest Cabin - Trails are OPEN!

No image available

$39,020
$129
76%
312$130โŒโŒโŒY / Yโญ๏ธ 5 (137)
Little River Cottage - New 3 Bedroom Rental

No image available

$42,291
$174
61%
321$242โŒโŒโœ…Y / Yโญ๏ธ 5 (15)
Ravenโ€™s Nest

No image available

$62,847
$303
54%
332$150โŒโŒโŒY / Yโญ๏ธ 5 (12)
Retreat in The Woods yet Close to Everything!

No image available

$41,560
$161
69%
322$75โŒโœ…โœ…Y / Yโญ๏ธ 5 (297)
Secluded Private Retreat

No image available

$62,402
$279
60%
32.52$125โŒโŒโŒY / Yโญ๏ธ 5 (231)
Farm Style Living

No image available

$83,986
$313
73%
323$150โŒโŒโœ…Y / Yโญ๏ธ 5 (1)
Sun Meadow Cottage: 10 minutes to Pisgah & DuPont

No image available

$40,651
$248
42%
31.52$150โŒโŒโŒY / Yโญ๏ธ 5 (45)
Pisgah Shadows Cottage - Hot Tub-Fireplace-Pets OK

No image available

$37,286
$131
74%
321$125โŒโœ…โœ…Y / Yโญ๏ธ 5 (69)
Available Now Pisgah Retreat near Brevard

No image available

$46,054
$188
58%
332$225โŒโŒโŒY / Yโญ๏ธ 5 (9)
Incredible Mountain Views, in Pisgah Forest

No image available

$42,796
$166
68%
32.51$226โŒโŒโŒY / Yโญ๏ธ 5 (53)
Foggy Mtn Retreat, Fenced Front Yard Near DuPont

No image available

$32,815
$111
75%
322$125โŒโŒโœ…Y / Yโญ๏ธ 4.9 (101)
Come support Brevard!

No image available

$45,585
$235
53%
32.52$0โŒโŒโœ…Y / Yโญ๏ธ 5 (138)
Sunset Ranch over Crab Creek

No image available

$20,481
$113
47%
321$204โŒโŒโŒY / Nโญ๏ธ 4.5 (10)
Adventure Awaits:to help tourism- No Cleaning Fee!

No image available

$30,720
$194
41%
323$150โŒโŒโŒY / Yโญ๏ธ 5 (35)
DuPont Forest Retreat with Hot Tub and Garage

No image available

$51,284
$199
70%
322$150โŒโœ…โŒY / Yโญ๏ธ 5 (49)
Dupont Mountain Home Retreat (Movie & Game Rooms)

No image available

$55,454
$156
95%
31.52$75โŒโŒโŒY / Yโญ๏ธ 5 (162)
Jeter Mt Hideaway w/free Biltmore Pass and more

No image available

$18,951
$80
49%
332$195โŒโŒโŒY / Yโญ๏ธ 5 (3)
Mountain Retreat at Stone's Throw

No image available

$73,405
$436
46%
321$0โŒโŒโœ…Y / Yโญ๏ธ 4.5 (17)
Modern Hiker's Haven w/ DuPont State Forest Views!

No image available

$46,269
$258
49%
32.52$0โŒโœ…โœ…Y / Yโญ๏ธ 5 (9)
Crab Creek Retreat~$375 Free Activities Daily

No image available

$37,512
$161
58%
321$195โŒโŒโœ…Y / Yโญ๏ธ 5 (9)
Pisgah Adventure Retreat with Stunning View

No image available

$24,434
$186
34%
321$150โŒโŒโœ…Y / Yโญ๏ธ 4.8 (229)
DuPont Dreamin' - cozy home close to falls

No image available

$51,240
$250
56%
322$0โŒโŒโœ…Y / Yโญ๏ธ 5 (16)
Available Now Morning Glory Views

No image available

$22,948
$101
54%
322$195โŒโŒโŒY / Yโญ๏ธ 5 (13)
Near Dupont! Cozy 3 Bedroom Mountain Cottage

No image available

$27,980
$152
49%
31.52$120โŒโŒโœ…Y / Yโญ๏ธ 5 (5)
DuPont Home With HotTub/Sauna

No image available

$53,905
$263
56%
332$0โœ…โœ…โœ…Y / Yโญ๏ธ 5 (15)
The Blue House

No image available

$31,694
$208
39%
322$115โŒโŒโœ…Y / Yโญ๏ธ 4.9 (32)
La Casita

No image available

$20,709
$123
46%
311$0โŒโŒโŒY / Yโญ๏ธ 5 (11)
JMH Modern Cabin near DuPont State Forest

No image available

$35,853
$174
54%
32.53$150โŒโŒโœ…Y / Yโญ๏ธ 5 (3)
Peaceful Mountain Retreat

No image available

$68,151
$245
76%
323$0โŒโŒโŒY / Yโญ๏ธ 5 (2)
Penrose Cottage

No image available

$57,006
$264
59%
32.52$0โŒโŒโœ…Y / Yโญ๏ธ 0 (1)
Whispering Creek at DuPont Forest

No image available

$67,509
$217
85%
322$225โŒโŒโŒY / Yโญ๏ธ 4.6 (55)

Return Metrics

-142.99% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$101,239-$202,479-$303,719-$404,959-$506,198-$1,012,397-$3,037,193
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$152,000$152,000$152,000$152,000$152,000$152,000$152,000
Down Payment$8,000$8,000$8,000$8,000$8,000$8,000$8,000
Property Appreciation$8,000$16,400$25,220$34,481$44,205$100,623$531,510
Total Return$66,760-$26,079-$118,499-$210,478-$301,993-$751,774-$2,345,682

Property Appreciation:

5%

Revenue Appreciation:

0%

Cash on Cash Return

-142.99%

Cap Rate

-62.28%

Return on Investment

-129.29%

property-location

62 E Lester Ln Penrose, North Carolina, 28766

3 bed โ€ข 1 bath โ€ข 6 guests

Est. $767/mo

Agent

Inquire about this property

Contact Agent

$208,400

Zestimate

-995

Airbnb Investor Score

-$112,768

Annual Profit

-62.3%

Cap Rate

-143.0%

Cash on Cash

$40,761

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $186/night at 51% occupancy.Projected nightly rate is $190/night at 57% occupancy.

Top 41% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$41,370

Avg annual revenue

57%

Avg occupancy rate

$190

Avg nightly rate


๐ŸŠโ€โ™‚๏ธ Pool
๐Ÿ› Hot tub
๐Ÿถ Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$35k

$60k

$85k

Sign up to see the data on 40 all comparables

-$101,240

Profit

Revenue

$40,761

Operating Expenses

$140,417

Operating Income

-$99,656

Mortgage & Taxes

$1,584

Profit (Cash Flow)

-$101,240

$66,000

Cash Investment

Down Payment

$8,000

Renos & Furnishing

$58,000

Total

$66,000

Investment Value Over Time

Property Appreciation

5%

Revenue Appreciation

0%

Cash on Cash Return

-142.99%

Cap Rate

-62.28%

Profit (Cummulative)

-$101,240

$152,000

$58,000

$8,000

$0

Total Gain

-$91,541

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

$9,779

Deductible property tax

$1,584

Your total deduction

$136,489

Your adjusted annual income

$150,000 - $136,489 = $13,511


Taxes on $13,511 (30%)

$4,053

Your old tax bill

$45,000

Your new tax bill

$4,053


Estimated tax savings

$40,947

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

-

Size:

1,500 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

-

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: -
  • Building area: 1,500 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: Oven, Refrigerator
  • Price per square foot: $138

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 9526610922
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $89,800
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $208,400


Schools

  • Elementary School: Atkinson Elementary with 6/10 star rating
  • Middle School: Flat Rock Middle with 5/10 star rating
  • High School: East Henderson High with 5/10 star rating