BNBCalc Short Term Rental Investment Analysis 639 Vance St, Asheboro, NC 27203

3 bed • 2 bath • 9 guests • $234,900

BNB

Calc

Annual Revenue

$34,088

Profit (Cash Flow)

$131

Cap Rate

6.8%

Annual Revenue

$34,088

AirDNA projects $179/night at 54% occupancy ($35,304). Airbtics projects $153/night at 61% occupancy ($34,088). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 61% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,523	$32,767	$39,876	$47,233
Occupancy	52%	61%	66%	82%
Nightly Rate	$121	$136	$183	$202

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Dalton House	$40,149	$136	65%	3	2	1	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (223)
Cammy's Cottage We Do Not Host Locals	$20,291	$126	44%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (162)
Adventure Lodge - Gameroom, NC Zoo, Lazy 5 Ranch	$33,122	$181	50%	3	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (69)
Cozy Country Cottage	$28,494	$120	59%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (76)
The Farmhouse	$32,413	$108	82%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (343)
Pristine, Convenient, Relaxing 3BR/2BA bungalow	$46,675	$137	89%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 4.9 (73)
Southern Charm at Brigman Farm	$39,059	$184	58%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (19)
Quiet, comfortable, near NC Zoo, Seagrove pottery	$31,491	$108	63%	3	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (304)
Peaceful Oasis. Relax by Fire, Pool, Porch	$52,259	$198	67%	3	2	3	$125	✅	✅	❌	Y / Y	⭐️ 5 (34)
Quaint Asheboro Home ~ 1 Mi to North Carolina Zoo!	$31,622	$240	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.4 (5)

Return Metrics

0.2% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$131	$262	$393	$524	$655	$1,311	$3,934
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$187,920	$187,920	$187,920	$187,920	$187,920	$187,920	$187,920
Down Payment	$46,980	$46,980	$46,980	$46,980	$46,980	$46,980	$46,980
Property Appreciation	$7,047	$14,305	$21,781	$29,482	$37,413	$80,785	$335,263
Total Return	$242,078	$249,467	$257,074	$264,906	$272,969	$316,997	$574,098

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.2%

Cap Rate

6.8%

Return on Investment

15.17%

639 Vance St Asheboro, NC, 27203

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,127/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$131

Annual Profit

6.8%

Cap Rate

0.2%

Cash on Cash

$34,088

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $179/night at 54% occupancy.Projected nightly rate is $153/night at 61% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$35,557

Avg annual revenue

61%

Avg occupancy rate

$153

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$30k

$40k

$55k

$131

Profit

Revenue

$34,088

Operating Expenses

$18,111

Operating Income

$15,977

Mortgage & Taxes

$15,846

Profit (Cash Flow)

$131

$62,527

Cash Investment

Down Payment

$46,980

Renos & Furnishing

$8,500

Closing Costs

$7,047

Total

$62,527

DSCR Ratio

Acceptable

1.01

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.2%

Cap Rate

6.8%

Return on Investment

15.17%

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

$11,149

Deductible property tax

$2,326

Your total deduction

$24,313

Your adjusted annual income

$150,000 - $24,313 = $125,687

Taxes on $125,687 (30%)

$37,706

Your old tax bill

$45,000

Your new tax bill

$37,706

Estimated tax savings

$7,294

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:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -