BNBCalc Short Term Rental Investment Analysis 64 Crystal June Ln, Asheville, NC 28803, USA

3 bed • 2 bath • 10 guests • $500,000

BNB

Calc

Annual Revenue

$71,529

Profit (Cash Flow)

$19,459

Cap Rate

10.9%

Annual Revenue

$71,529

AirDNA projects $272/night at 59% occupancy ($58,614).

BNB Calc projects a 72% occupancy rate, $272 rate per night.

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

Return Metrics

29.93% 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)	$19,458	$38,917	$58,376	$77,835	$97,294	$194,588	$583,766
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,029	$10,396	$16,122	$22,231	$28,750	$68,507	$450,000
Down Payment	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000	$50,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$89,488	$129,764	$170,862	$212,821	$255,682	$485,054	$1,797,397

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.93%

Cap Rate

10.89%

Return on Investment

60.75%

64 Crystal June Ln Asheville, North Carolina, 28803-4628

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$71,529

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,459

Profit

Revenue

$71,529

Operating Expenses

$17,039

Operating Income

$54,491

Mortgage & Taxes

$35,032

Profit (Cash Flow)

$19,459

$65,000

Cash Investment

Down Payment

$50,000

Renos & Furnishing

Closing Costs

$15,000

Total

$65,000

DSCR Ratio

Strong

1.56

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.93%

Cap Rate

10.89%

Return on Investment

60.75%

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

$28,951

Deductible property tax

$900

Your total deduction

$29,943

Your adjusted annual income

$150,000 - $29,943 = $120,057

Taxes on $120,057 (30%)

$36,017

Your old tax bill

$45,000

Your new tax bill

$36,017

Estimated tax savings

$8,983

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