BNBCalc Short Term Rental Investment Analysis 664 New Haw Creek Rd, Asheville, NC 28805, USA

5 bed • 3 bath • 10 guests • $465,000

BNB

Calc

Annual Revenue

$135,608

Profit (Cash Flow)

$61,278

Cap Rate

22.4%

Annual Revenue

$135,608

AirDNA projects $714/night at 52% occupancy ($135,607).

BNB Calc projects a 52% occupancy rate, $714 rate per night.

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

Return Metrics

51.19% 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)	$61,277	$122,555	$183,833	$245,111	$306,389	$612,779	$1,838,337
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$372,000	$372,000	$372,000	$372,000	$372,000	$372,000	$372,000
Down Payment	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000	$93,000
Property Appreciation	$13,950	$28,318	$43,118	$58,361	$74,062	$159,921	$663,677
Total Return	$540,227	$615,874	$691,951	$768,473	$845,451	$1,237,700	$2,967,014

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.19%

Cap Rate

22.42%

Return on Investment

63.46%

664 New Haw Creek Rd Asheville, North Carolina, 28805-1441

5 bed • 3 bath • 10 guests

Purchase Price

Est. $2,230/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$135,608

Annual Revenue

Projected nightly rate is $714/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$61,278

Profit

Revenue

$135,608

Operating Expenses

$31,309

Operating Income

$104,299

Mortgage & Taxes

$43,021

Profit (Cash Flow)

$61,278

$119,700

Cash Investment

Down Payment

$93,000

Renos & Furnishing

$12,750

Closing Costs

$13,950

Total

$119,700

DSCR Ratio

Strong

2.42

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.19%

Cap Rate

22.42%

Return on Investment

63.46%

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

$37,133

Deductible property tax

$5,115

Your total deduction

-$9,530

Your adjusted annual income

$150,000 - -$9,530 = $159,530

Taxes on $159,530 (30%)

$47,859

Your old tax bill

$45,000

Your new tax bill

$47,859

Estimated tax savings

-$2,859

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