BNBCalc Short Term Rental Investment Analysis 70 Unaka Ave, Asheville, NC 28803, USA

5 bed • 3 bath • 15 guests • $425,000

BNB

Calc

Annual Revenue

$84,386

Profit (Cash Flow)

$31,667

Cap Rate

14.2%

Annual Revenue

$84,386

AirDNA projects $361/night at 64% occupancy ($84,385).

BNB Calc projects a 64% occupancy rate, $361 rate per night.

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

Return Metrics

28.65% 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)	$31,666	$63,333	$94,999	$126,666	$158,333	$316,666	$949,999
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$469,416	$514,215	$559,408	$605,007	$651,024	$887,830	$1,981,585

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.65%

Cap Rate

14.19%

Return on Investment

43.97%

70 Unaka Ave Asheville, North Carolina, 28803-1331

5 bed • 3 bath • 15 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

Asheville

Zoning

Market

Laws

Market Data

$84,386

Annual Revenue

AirDNA projects $361/night at 64% occupancy ($84,385.97).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,667

Profit

Revenue

$84,386

Operating Expenses

$24,050

Operating Income

$60,336

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$31,667

$110,500

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$12,750

Closing Costs

$12,750

Total

$110,500

DSCR Ratio

Strong

2.10

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.65%

Cap Rate

14.19%

Return on Investment

43.97%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$20,171

Deductible property tax

$4,208

Your total deduction

$62,457

Your adjusted annual income

$150,000 - $62,457 = $87,543

Taxes on $87,543 (30%)

$26,263

Your old tax bill

$45,000

Your new tax bill

$26,263

Estimated tax savings

$18,737