BNBCalc Short Term Rental Investment Analysis 65 Liberty St, Asheville, NC 28803, USA

3 bed • 1 bath • 4 guests • $360,000

BNB

Calc

Annual Revenue

$59,487

Profit (Cash Flow)

$14,389

Cap Rate

10.7%

Annual Revenue

$59,487

AirDNA projects $267/night at 61% occupancy ($59,487).

BNB Calc projects a 61% occupancy rate, $267 rate per night.

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

Return Metrics

15.8% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,389	$28,778	$43,168	$57,557	$71,947	$143,894	$431,684
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,536	$7,291	$11,277	$15,510	$20,003	$46,985	$288,000
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$10,800	$21,924	$33,381	$45,183	$57,338	$123,809	$513,814
Total Return	$100,726	$129,994	$159,828	$190,251	$221,289	$386,689	$1,305,498

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.8%

Cap Rate

10.74%

Return on Investment

31.54%

65 Liberty St Asheville, North Carolina, 28803-1111

3 bed • 1 bath • 4 guests

Purchase Price

Est. $1,727/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$59,487

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,389

Profit

Revenue

$59,487

Operating Expenses

$20,813

Operating Income

$38,674

Mortgage & Taxes

$24,284

Profit (Cash Flow)

$14,389

$91,050

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$8,250

Closing Costs

$10,800

Total

$91,050

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.8%

Cap Rate

10.74%

Return on Investment

31.54%

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

$17,086

Deductible property tax

$3,564

Your total deduction

$22,414

Your adjusted annual income

$150,000 - $22,414 = $127,586

Taxes on $127,586 (30%)

$38,276

Your old tax bill

$45,000

Your new tax bill

$38,276

Estimated tax savings

$6,724

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