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

5 bed • 3 bath • 15 guests • $480,000

BNB

Calc

Annual Revenue

$125,279

Profit (Cash Flow)

$63,533

Cap Rate

20.0%

Annual Revenue

$125,279

AirDNA projects $686/night at 50% occupancy ($125,278).

BNB Calc projects a 50% occupancy rate, $686 rate per night.

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

Return Metrics

51.59% 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)	$63,533	$127,066	$190,599	$254,132	$317,665	$635,331	$1,905,995
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$384,000	$384,000	$384,000	$384,000	$384,000	$384,000	$384,000
Down Payment	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000	$96,000
Property Appreciation	$14,400	$29,232	$44,508	$60,244	$76,451	$165,079	$685,085
Total Return	$557,933	$636,298	$715,108	$794,376	$874,117	$1,280,411	$3,071,081

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

51.59%

Cap Rate

19.98%

Return on Investment

67.11%

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

5 bed • 3 bath • 15 guests

Purchase Price

Est. $2,302/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$125,279

Annual Revenue

Projected nightly rate is $686/night at 50% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$63,533

Profit

Revenue

$125,279

Operating Expenses

$29,366

Operating Income

$95,912

Mortgage & Taxes

$32,379

Profit (Cash Flow)

$63,533

$123,150

Cash Investment

Down Payment

$96,000

Renos & Furnishing

$12,750

Closing Costs

$14,400

Total

$123,150

DSCR Ratio

Strong

2.96

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

51.59%

Cap Rate

19.98%

Return on Investment

67.11%

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

$22,781

Deductible property tax

$4,752

Your total deduction

-$14,221

Your adjusted annual income

$150,000 - -$14,221 = $164,221

Taxes on $164,221 (30%)

$49,266

Your old tax bill

$45,000

Your new tax bill

$49,266

Estimated tax savings

-$4,266

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