BNBCalc Short Term Rental Investment Analysis 84 Climbing Aster Way

3 bed • 2 bath • 6 guests • $720,000

BNB

Calc

Annual Revenue

$49,363

Profit (Cash Flow)

-$21,893

Cap Rate

4.1%

Annual Revenue

$49,363

AirDNA projects $265/night at 51% occupancy ($49,362). Airbtics projects $220/night at 64% occupancy ($51,426). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 51% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,337	$49,577	$70,027	$94,276
Occupancy	56%	61%	76%	89%
Nightly Rate	$179	$211	$238	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spivey Mountain Cabin w/Hot Tub / Fire Table/WiFi	$77,032	$218	91%	3	1	1	$75	❌	✅	❌	Y / Y	⭐️ 4.8 (417)
10 min to downtown! Brand New Construction!	$32,755	$168	47%	3	3	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (17)
Private, secluded cabin-wood/fireplace/hot tub.	$53,706	$155	87%	3	1	2	$130	❌	✅	❌	Y / Y	⭐️ 4.9 (231)
Large 3BR Asheville Home - Quiet Neighborhood!	$80,305	$227	94%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (55)
The Oasis 12 min to Downtown AVL	$47,924	$206	61%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (40)
Boho House -Outdoor Oasis, Hot Tub, Sauna, Firepit	$91,251	$399	61%	3	3	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (39)
Cozy & well-equipped home with outdoor fire pits	$44,367	$150	72%	3	2	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (70)
Country quiet, close to town. King Beds, Hot tub!	$28,605	$180	40%	3	3	2	$165	❌	✅	❌	Y / Y	⭐️ 4.8 (347)
Modern Escape by Avanstay \| Views, 10min to Town	$40,855	$178	57%	3	3	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (33)
Mountain Views \| New Build \| Hot Tub \| Convenient	$50,790	$249	55%	3	3	1	$35	❌	✅	❌	Y / Y	⭐️ 4.8 (22)
Modern Escape-Breathtaking luxury\|Views\|Near town	$61,780	$211	80%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Barefoot Lodge at Dix Creek	$59,769	$273	58%	3	2	3	$99	✅	❌	✅	Y / Y	⭐️ 5 (76)
The Family Funhouse • HUGE Playground • Views	$72,514	$279	68%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (168)
Spacious Modern Getaway 10 Minutes From Downtown!	$30,627	$191	40%	3	2	1	$65	❌	❌	❌	Y / Y	⭐️ 4.8 (215)
Kid Friendly \| Play Ground \| Neighborhood \| King \|	$51,880	$225	63%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (173)

Return Metrics

-17.19% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$21,893	-$43,786	-$65,680	-$87,573	-$109,467	-$218,934	-$656,802
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$612,000	$612,000	$612,000	$612,000	$612,000	$612,000	$612,000
Down Payment	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000
Property Appreciation	$21,600	$43,848	$66,763	$90,366	$114,677	$247,619	$1,027,628
Total Return	$719,706	$720,061	$721,083	$722,792	$725,210	$748,685	$1,090,826

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-17.19%

Cap Rate

4.06%

Return on Investment

5.67%

84 Climbing Aster Way Asheville, North Carolina, 28806-8835

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,453/mo

Inquire about this property

Contact Agent

$773,900

Zestimate

Asheville

Zoning

Market

Laws

Market Data

$49,363

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $265/night at 51% occupancy.Projected nightly rate is $220/night at 64% occupancy.

Occupancy Rate

Top 81% of comparables

Avg Daily Rate

Top 14% of comparables

Seasonality

15 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$54,944

Avg annual revenue

64%

Avg occupancy rate

$220

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$50k

$70k

$90k

-$21,893

Profit

Revenue

$49,363

Operating Expenses

$20,097

Operating Income

$29,266

Mortgage & Taxes

$51,159

Profit (Cash Flow)

-$21,893

$127,300

Cash Investment

Down Payment

$108,000

Renos & Furnishing

$8,500

Closing Costs

$10,800

Total

$127,300

DSCR Ratio

Weak

0.57

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-17.19%

Cap Rate

4.06%

Return on Investment

5.67%

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

$36,308

Deductible property tax

$7,128

Your total deduction

$110,784

Your adjusted annual income

$150,000 - $110,784 = $39,216

Taxes on $39,216 (30%)

$11,765

Your old tax bill

$45,000

Your new tax bill

$11,765

Estimated tax savings

$33,235

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

19,602 sqft

Year built:

2017

Size:

2,218 sqft

Type:

SFR

Parking:

Heating:

YES

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
76 Climbing Aster Way	3	3	2,596	-	11,761	2016	$727,500	73
71 Climbing Aster Way	4	5	2,503	-	23,958	2020	$0	-
222 Christina Ct	3	2	2,003	-	17,424	2011	$635,000	34
24 Climbing Aster Way	3	4	2,166	-	12,197	2015	$570,000	5
8 English Ivy Rd	3	3	1,316	-	2,614	2014	$335,000	-
33 English Ivy Rd	3	3	1,284	-	4,356	2015	$320,000	33
106 Paper Birch Ave	3	2	1,946	-	5,227	2006	$389,500	40
59 Rotunda Cir	3	3	2,720	-	1,307	2007	$345,000	167
4 Azure Sage Way	3	3	5,622	-	20,038	2017	$0	-
155 Keystone Dr	3	2	1,800	-	34,412	1988	$395,000	19

Property Details

MLS Status: N/A

Property Use: Single Family Residential

Stories: 0

Lot size: 19,602 sqft

Building area: 2,218 sqft

Garage: Yes

Heating: Yes

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R-1

Land Use: Residential

Parcel Number: 9619-57-7662-00000

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2023

Assessed Value: $328,800

County Est. Land Value: $50,800

Assessed Land Value: -

County Est. Structure Value: $278,000

Market Estimate: $585,909

Sale history

Date	Sale Price	% Financed	Buyer
08/10/18	$0	0%	Kent D Stickler, N J Stickler
03/16/17	$95,000	0%	Sara Allen
11/19/15	$32,000	0%	Aleksey I Bortnik, Inna Bortnik
06/01/12	$25,000	0%	Valdes Isabel M Trust
11/07/11	$750,000	0%	Fsf-Crown Holdings Llc
Invalid Date	$0	0%	Owner Name Unavailable

Ownership

Name: Kent D Stickler

Owner Occupied: Yes

Owner Mailing Address: 84 Climbing Aster Way, Asheville, Nc 28806

Years Owned: 71

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools